Property Info
- MLS O6422796
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1050
- Living Area (sqft) 1050
- Foundation Slab
- Min Lease Slab
Interior Features
- Ninguno
Cash Flow
| Cap Rate15.6 | Gross Yield16.7% | Annual Rent$36,600.00 | Property Taxes$2,378.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,600.00 $3,050.00 / mo | $183,000.00 $3,050.00 / mo | $366,000.00 $3,050.00 / mo | |||
| Estimated Expenses | $2,378.23 | $11,891.15 | $23,782.30 | |||
| Net Cash Flow | $34,221.77 | $171,108.85 | $342,217.70 |