Property Info
- MLS O6412905
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1572
- Living Area (sqft) 1265
- Foundation Slab
- Min Lease -
Interior Features
- Thermostat
Cash Flow
| Cap Rate7.8 | Gross Yield8.7% | Annual Rent$21,600.00 | Property Taxes$2,160.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,160.33 | $10,801.65 | $21,603.30 | |||
| Net Cash Flow | $19,439.67 | $97,198.35 | $194,396.70 |