Property Info
- MLS O6386798
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1724
- Living Area (sqft) 1530
- Foundation Block
- Min Lease Block
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate9.1 | Gross Yield9.6% | Annual Rent$24,000.00 | Property Taxes$1,246.01 | 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 | $1,246.01 | $6,230.05 | $12,460.10 | |||
| Net Cash Flow | $22,753.99 | $113,769.95 | $227,539.90 |