Property Info
- MLS O6286376
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1323
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Other
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate7.1 | Gross Yield8.1% | Annual Rent$21,000.00 | Property Taxes$2,466.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,466.00 | $12,330.00 | $24,660.00 | |||
| Net Cash Flow | $18,534.00 | $92,670.00 | $185,340.00 |