Property Info
- MLS O6226694
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1279
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield7.5% | Annual Rent$25,200.00 | Property Taxes$3,045.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,045.00 | $15,225.00 | $30,450.00 | |||
| Net Cash Flow | $22,155.00 | $110,775.00 | $221,550.00 |