Property Info
- MLS O6358595
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1246
- Living Area (sqft) 1134
- Foundation Stem Wall
- Min Lease Stem Wall
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.5 | Gross Yield5.6% | Annual Rent$19,200.00 | Property Taxes$3,722.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,722.76 | $18,613.80 | $37,227.60 | |||
| Net Cash Flow | $15,477.24 | $77,386.20 | $154,772.40 |