Property Info
- MLS O6426031
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1144
- Living Area (sqft) 1144
- Foundation Slab
- Min Lease Slab
Interior Features
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate9.8 | Gross Yield10.6% | Annual Rent$22,800.00 | Property Taxes$1,830.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $1,830.32 | $9,151.60 | $18,303.20 | |||
| Net Cash Flow | $20,969.68 | $104,848.40 | $209,696.80 |