Property Info
- MLS O6296488
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1404
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate2.8 | Gross Yield4.2% | Annual Rent$10,800.00 | Property Taxes$3,474.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,800.00 $900.00 / mo | $54,000.00 $900.00 / mo | $108,000.00 $900.00 / mo | |||
| Estimated Expenses | $3,474.90 | $17,374.50 | $34,749.00 | |||
| Net Cash Flow | $7,325.10 | $36,625.50 | $73,251.00 |
