Property Info
- MLS O6310216
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1678
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate2.9 | Gross Yield4.4% | Annual Rent$27,360.00 | Property Taxes$9,431.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,360.00 $2,280.00 / mo | $136,800.00 $2,280.00 / mo | $273,600.00 $2,280.00 / mo | |||
| Estimated Expenses | $9,431.00 | $47,155.00 | $94,310.00 | |||
| Net Cash Flow | $17,929.00 | $89,645.00 | $179,290.00 |