Property Info
- MLS O6406351
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 937
- Living Area (sqft) 937
- Foundation Crawlspace
- Min Lease -
Interior Features
- Other
Cash Flow
| Cap Rate8.5 | Gross Yield9.7% | Annual Rent$13,200.00 | Property Taxes$1,575.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $1,575.00 | $7,875.00 | $15,750.00 | |||
| Net Cash Flow | $11,625.00 | $58,125.00 | $116,250.00 |