Property Info
- MLS O6274443
- Unit No A and B
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2888
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate7.7 | Gross Yield8.7% | Annual Rent$43,200.00 | Property Taxes$4,925.24 | 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 | $4,925.24 | $24,626.20 | $49,252.40 | |||
| Net Cash Flow | $38,274.76 | $191,373.80 | $382,747.60 |