Property Info
- MLS O6350448
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2082
- Living Area (sqft) 1512
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.2 | Gross Yield10.1% | Annual Rent$25,200.00 | Property Taxes$4,665.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,665.33 | $23,326.65 | $46,653.30 | |||
| Net Cash Flow | $20,534.67 | $102,673.35 | $205,346.70 |