Property Info
- MLS O6278397
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2324
- Foundation Basement
- Min Lease Basement
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Window Treatments
Cash Flow
| Cap Rate3.5 | Gross Yield4.4% | Annual Rent$12,000.00 | Property Taxes$2,410.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $2,410.00 | $12,050.00 | $24,100.00 | |||
| Net Cash Flow | $9,590.00 | $47,950.00 | $95,900.00 |