Property Info
- MLS O6253323
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1858
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Skylight(s)
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield7.1% | Annual Rent$36,600.00 | Property Taxes$1,568.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,600.00 $3,050.00 / mo | $183,000.00 $3,050.00 / mo | $366,000.00 $3,050.00 / mo | |||
| Estimated Expenses | $1,568.00 | $7,840.00 | $15,680.00 | |||
| Net Cash Flow | $35,032.00 | $175,160.00 | $350,320.00 |