Property Info
- MLS O6319593
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1156
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.3% | Annual Rent$25,200.00 | Property Taxes$4,273.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,273.00 | $21,365.00 | $42,730.00 | |||
| Net Cash Flow | $20,927.00 | $104,635.00 | $209,270.00 |