Property Info
- MLS O6362019
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1470
- Living Area (sqft) 1470
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.0 | Gross Yield7% | Annual Rent$25,740.00 | Property Taxes$3,826.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,740.00 $2,145.00 / mo | $128,700.00 $2,145.00 / mo | $257,400.00 $2,145.00 / mo | |||
| Estimated Expenses | $3,826.67 | $19,133.35 | $38,266.70 | |||
| Net Cash Flow | $21,913.33 | $109,566.65 | $219,133.30 |