Property Info
- MLS O6368294
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1550
- Living Area (sqft) 1330
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Eat-in Kitchen
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate2.7 | Gross Yield3.8% | Annual Rent$24,000.00 | Property Taxes$6,884.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $6,884.00 | $34,420.00 | $68,840.00 | |||
| Net Cash Flow | $17,116.00 | $85,580.00 | $171,160.00 |