Property Info
- MLS O6352901
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1118
- Living Area (sqft) 1118
- Foundation Slab
- Min Lease Slab
Interior Features
- Attic Ventilator
- Other
Cash Flow
| Cap Rate2.3 | Gross Yield3.3% | Annual Rent$14,400.00 | Property Taxes$4,396.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $4,396.94 | $21,984.70 | $43,969.40 | |||
| Net Cash Flow | $10,003.06 | $50,015.30 | $100,030.60 |