Property Info
- MLS O6406165
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1550
- Living Area (sqft) 1350
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Window Treatments
Cash Flow
| Cap Rate10.3 | Gross Yield12% | Annual Rent$40,800.00 | Property Taxes$5,785.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $5,785.52 | $28,927.60 | $57,855.20 | |||
| Net Cash Flow | $35,014.48 | $175,072.40 | $350,144.80 |