Property Info
- MLS O6276794
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1779
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.5 | Gross Yield7.7% | Annual Rent$36,000.00 | Property Taxes$5,328.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $5,328.35 | $26,641.75 | $53,283.50 | |||
| Net Cash Flow | $30,671.65 | $153,358.25 | $306,716.50 |