Property Info
- MLS O6286309
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1323
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Stone Counters
Cash Flow
| Cap Rate7.6 | Gross Yield8.5% | Annual Rent$22,200.00 | Property Taxes$2,364.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,364.00 | $11,820.00 | $23,640.00 | |||
| Net Cash Flow | $19,836.00 | $99,180.00 | $198,360.00 |