Property Info
- MLS O6231174
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1812
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Skylight(s)
- Split Bedroom
Cash Flow
| Cap Rate5.7 | Gross Yield6.8% | Annual Rent$27,600.00 | Property Taxes$4,214.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,214.44 | $21,072.20 | $42,144.40 | |||
| Net Cash Flow | $23,385.56 | $116,927.80 | $233,855.60 |