Property Info
- MLS O6259841
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1502
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- L Dining
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.9 | Gross Yield8.4% | Annual Rent$43,200.00 | Property Taxes$7,791.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $7,791.33 | $38,956.65 | $77,913.30 | |||
| Net Cash Flow | $35,408.67 | $177,043.35 | $354,086.70 |