Property Info
- MLS O6400401
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 944
- Living Area (sqft) 875
- Foundation Stem Wall
- Min Lease Stem Wall
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate8.3 | Gross Yield9.4% | Annual Rent$19,800.00 | Property Taxes$2,351.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,351.00 | $11,755.00 | $23,510.00 | |||
| Net Cash Flow | $17,449.00 | $87,245.00 | $174,490.00 |