Property Info
- MLS O6422042
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 814
- Living Area (sqft) 814
- Foundation Block
- Min Lease Block
Interior Features
- Other
Cash Flow
| Cap Rate11.7 | Gross Yield12.8% | Annual Rent$20,400.00 | Property Taxes$1,629.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $1,629.90 | $8,149.50 | $16,299.00 | |||
| Net Cash Flow | $18,770.10 | $93,850.50 | $187,701.00 |