Property Info
- MLS N6140445
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2460
- Living Area (sqft) 1745
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield8% | Annual Rent$26,400.00 | Property Taxes$4,614.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,614.00 | $23,070.00 | $46,140.00 | |||
| Net Cash Flow | $21,786.00 | $108,930.00 | $217,860.00 |