Property Info
- MLS O6361654
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1504
- Living Area (sqft) 998
- Foundation Block, Other, Slab
- Min Lease -
Interior Features
- Ceiling Fans(s)
- Other
Cash Flow
| Cap Rate3.0 | Gross Yield3.8% | Annual Rent$13,200.00 | Property Taxes$2,846.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $2,846.00 | $14,230.00 | $28,460.00 | |||
| Net Cash Flow | $10,354.00 | $51,770.00 | $103,540.00 |