Property Info
- MLS O6289342
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1154
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate7.0 | Gross Yield8.4% | Annual Rent$25,200.00 | Property Taxes$4,260.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,260.02 | $21,300.10 | $42,600.20 | |||
| Net Cash Flow | $20,939.98 | $104,699.90 | $209,399.80 |