Property Info
- MLS O6379919
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1050
- Living Area (sqft) 914
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate6.1 | Gross Yield7% | Annual Rent$24,000.00 | Property Taxes$3,021.00 | 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 | $3,021.00 | $15,105.00 | $30,210.00 | |||
| Net Cash Flow | $20,979.00 | $104,895.00 | $209,790.00 |