Property Info
- MLS O6313254
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1400
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate7.4 | Gross Yield8.8% | Annual Rent$24,540.00 | Property Taxes$3,922.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,540.00 $2,045.00 / mo | $122,700.00 $2,045.00 / mo | $245,400.00 $2,045.00 / mo | |||
| Estimated Expenses | $3,922.00 | $19,610.00 | $39,220.00 | |||
| Net Cash Flow | $20,618.00 | $103,090.00 | $206,180.00 |