Property Info
- MLS O6374972
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1550
- Living Area (sqft) 1187
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate8.0 | Gross Yield9.2% | Annual Rent$24,000.00 | Property Taxes$3,118.00 | 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 | $3,118.00 | $15,590.00 | $31,180.00 | |||
| Net Cash Flow | $20,882.00 | $104,410.00 | $208,820.00 |