Property Info
- MLS O6234386
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1364
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Split Bedroom
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.7 | Gross Yield7.9% | Annual Rent$27,600.00 | Property Taxes$4,137.00 | 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 | $4,137.00 | $20,685.00 | $41,370.00 | |||
| Net Cash Flow | $23,463.00 | $117,315.00 | $234,630.00 |