Property Info
- MLS O6307426
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1965
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.8 | Gross Yield3% | Annual Rent$24,900.00 | Property Taxes$10,374.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,900.00 $2,075.00 / mo | $124,500.00 $2,075.00 / mo | $249,000.00 $2,075.00 / mo | |||
| Estimated Expenses | $10,374.50 | $51,872.50 | $103,745.00 | |||
| Net Cash Flow | $14,525.50 | $72,627.50 | $145,255.00 |