Property Info
- MLS O6365144
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1192
- Living Area (sqft) 864
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate7.1 | Gross Yield8% | Annual Rent$21,600.00 | Property Taxes$2,487.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,487.00 | $12,435.00 | $24,870.00 | |||
| Net Cash Flow | $19,113.00 | $95,565.00 | $191,130.00 |