Property Info
- MLS O6247862
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1443
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.8 | Gross Yield7.8% | Annual Rent$27,000.00 | Property Taxes$3,553.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $3,553.36 | $17,766.80 | $35,533.60 | |||
| Net Cash Flow | $23,446.64 | $117,233.20 | $234,466.40 |