Property Info
- MLS O6261890
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1228
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.2% | Annual Rent$28,800.00 | Property Taxes$4,495.73 | 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 | $4,495.73 | $22,478.65 | $44,957.30 | |||
| Net Cash Flow | $24,304.27 | $121,521.35 | $243,042.70 |