Property Info
- MLS O6322617
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2356
- Living Area (sqft) 1788
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield7.1% | Annual Rent$30,000.00 | Property Taxes$4,830.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,830.00 | $24,150.00 | $48,300.00 | |||
| Net Cash Flow | $25,170.00 | $125,850.00 | $251,700.00 |