Property Info
- MLS O6406508
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1320
- Living Area (sqft) 1320
- Foundation Concrete Perimeter, Other
- Min Lease -
Interior Features
- Other
Cash Flow
| Cap Rate11.4 | Gross Yield12.6% | Annual Rent$13,200.00 | Property Taxes$1,209.00 | 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 | $1,209.00 | $6,045.00 | $12,090.00 | |||
| Net Cash Flow | $11,991.00 | $59,955.00 | $119,910.00 |