Property Info
- MLS O6412119
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1178
- Living Area (sqft) 1178
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Split Bedroom
Cash Flow
| Cap Rate6.5 | Gross Yield8% | Annual Rent$16,800.00 | Property Taxes$3,164.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $3,164.11 | $15,820.55 | $31,641.10 | |||
| Net Cash Flow | $13,635.89 | $68,179.45 | $136,358.90 |