Property Info
- MLS O6398407
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 956
- Living Area (sqft) 768
- Foundation Slab
- Min Lease Slab
Interior Features
- L Dining
Cash Flow
| Cap Rate8.7 | Gross Yield9.1% | Annual Rent$18,000.00 | Property Taxes$837.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $837.72 | $4,188.60 | $8,377.20 | |||
| Net Cash Flow | $17,162.28 | $85,811.40 | $171,622.80 |