Property Info
- MLS O6240079
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1396
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate5.9 | Gross Yield7.2% | Annual Rent$21,000.00 | Property Taxes$3,881.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,881.00 | $19,405.00 | $38,810.00 | |||
| Net Cash Flow | $17,119.00 | $85,595.00 | $171,190.00 |