Property Info
- MLS O6396033
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1200
- Living Area (sqft) 1200
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate9.3 | Gross Yield10.2% | Annual Rent$26,400.00 | Property Taxes$2,319.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $2,319.43 | $11,597.15 | $23,194.30 | |||
| Net Cash Flow | $24,080.57 | $120,402.85 | $240,805.70 |