Property Info
- MLS O6259113
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1562
- Foundation Block, Other
- Min Lease Block, Other
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Other
- Primary Bedroom Main Floor
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.7 | Gross Yield9% | Annual Rent$28,800.00 | Property Taxes$4,190.21 | 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 | $4,190.21 | $20,951.05 | $41,902.10 | |||
| Net Cash Flow | $24,609.79 | $123,048.95 | $246,097.90 |