Property Info
- MLS O6209575
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1274
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Window Treatments
Cash Flow
| Cap Rate8.2 | Gross Yield9.4% | Annual Rent$22,200.00 | Property Taxes$2,929.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,929.00 | $14,645.00 | $29,290.00 | |||
| Net Cash Flow | $19,271.00 | $96,355.00 | $192,710.00 |