Property Info
- MLS O6312772
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1092
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
Cash Flow
| Cap Rate5.8 | Gross Yield7.2% | Annual Rent$23,820.00 | Property Taxes$4,811.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,820.00 $1,985.00 / mo | $119,100.00 $1,985.00 / mo | $238,200.00 $1,985.00 / mo | |||
| Estimated Expenses | $4,811.74 | $24,058.70 | $48,117.40 | |||
| Net Cash Flow | $19,008.26 | $95,041.30 | $190,082.60 |