Property Info
- MLS O6303474
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1740
- Foundation Slab
- Min Lease Slab
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Open Floorplan
- Split Bedroom
Cash Flow
| Cap Rate10.4 | Gross Yield11.5% | Annual Rent$28,800.00 | Property Taxes$2,794.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $2,794.70 | $13,973.50 | $27,947.00 | |||
| Net Cash Flow | $26,005.30 | $130,026.50 | $260,053.00 |