Property Info
- MLS O6317521
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1140
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.6% | Annual Rent$32,400.00 | Property Taxes$6,197.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $6,197.74 | $30,988.70 | $61,977.40 | |||
| Net Cash Flow | $26,202.26 | $131,011.30 | $262,022.60 |