Property Info
- MLS O6408488
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1452
- Living Area (sqft) 1587
- Foundation Block
- Min Lease Block
Interior Features
- Thermostat
Cash Flow
| Cap Rate7.5 | Gross Yield9% | Annual Rent$25,200.00 | Property Taxes$4,240.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,240.00 | $21,200.00 | $42,400.00 | |||
| Net Cash Flow | $20,960.00 | $104,800.00 | $209,600.00 |