Property Info
- MLS O6382720
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1706
- Living Area (sqft) 1514
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.5 | Gross Yield7.2% | Annual Rent$21,420.00 | Property Taxes$5,122.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,420.00 $1,785.00 / mo | $107,100.00 $1,785.00 / mo | $214,200.00 $1,785.00 / mo | |||
| Estimated Expenses | $5,122.28 | $25,611.40 | $51,222.80 | |||
| Net Cash Flow | $16,297.72 | $81,488.60 | $162,977.20 |