Property Info
- MLS O6395331
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1313
- Living Area (sqft) 1313
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Other
Cash Flow
| Cap Rate7.3 | Gross Yield9.6% | Annual Rent$14,400.00 | Property Taxes$3,426.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $3,426.02 | $17,130.10 | $34,260.20 | |||
| Net Cash Flow | $10,973.98 | $54,869.90 | $109,739.80 |