Property Info
- MLS O6354054
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1207
- Living Area (sqft) 989
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate6.5 | Gross Yield7.7% | Annual Rent$18,000.00 | Property Taxes$2,822.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,822.42 | $14,112.10 | $28,224.20 | |||
| Net Cash Flow | $15,177.58 | $75,887.90 | $151,775.80 |