Property Info
- MLS O6316552
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1584
- Living Area (sqft) 1176
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.7% | Annual Rent$28,200.00 | Property Taxes$4,917.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $4,917.03 | $24,585.15 | $49,170.30 | |||
| Net Cash Flow | $23,282.97 | $116,414.85 | $232,829.70 |