Property Info
- MLS C7527974
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1506
- Living Area (sqft) 1506
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield7.5% | Annual Rent$24,180.00 | Property Taxes$4,867.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,180.00 $2,015.00 / mo | $120,900.00 $2,015.00 / mo | $241,800.00 $2,015.00 / mo | |||
| Estimated Expenses | $4,867.12 | $24,335.60 | $48,671.20 | |||
| Net Cash Flow | $19,312.88 | $96,564.40 | $193,128.80 |