Property Info
- MLS O6233532
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1440
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Living Room/Dining Room Combo
- Other
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield6.1% | Annual Rent$36,000.00 | Property Taxes$5,307.51 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $5,307.51 | $26,537.55 | $53,075.10 | |||
| Net Cash Flow | $30,692.49 | $153,462.45 | $306,924.90 |