Property Info
- MLS O6254500
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 875
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.7 | Gross Yield8.6% | Annual Rent$21,420.00 | Property Taxes$2,258.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,420.00 $1,785.00 / mo | $107,100.00 $1,785.00 / mo | $214,200.00 $1,785.00 / mo | |||
| Estimated Expenses | $2,258.00 | $11,290.00 | $22,580.00 | |||
| Net Cash Flow | $19,162.00 | $95,810.00 | $191,620.00 |