Property Info
- MLS O6350308
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1108
- Living Area (sqft) 1108
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Other
Cash Flow
| Cap Rate9.3 | Gross Yield10.8% | Annual Rent$21,600.00 | Property Taxes$3,045.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,045.00 | $15,225.00 | $30,450.00 | |||
| Net Cash Flow | $18,555.00 | $92,775.00 | $185,550.00 |