Property Info
- MLS O6382151
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1287
- Living Area (sqft) 1287
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ninguno
Cash Flow
| Cap Rate7.0 | Gross Yield8.4% | Annual Rent$22,800.00 | Property Taxes$3,883.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,883.04 | $19,415.20 | $38,830.40 | |||
| Net Cash Flow | $18,916.96 | $94,584.80 | $189,169.60 |