Property Info
- MLS O6353471
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1496
- Living Area (sqft) 1016
- Foundation Block
- Min Lease Block
Interior Features
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.4 | Gross Yield8.6% | Annual Rent$25,800.00 | Property Taxes$788.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $788.00 | $3,940.00 | $7,880.00 | |||
| Net Cash Flow | $25,012.00 | $125,060.00 | $250,120.00 |