Property Info
- MLS O6256852
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1848
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate6.5 | Gross Yield8.1% | Annual Rent$28,800.00 | Property Taxes$5,715.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,715.41 | $28,577.05 | $57,154.10 | |||
| Net Cash Flow | $23,084.59 | $115,422.95 | $230,845.90 |