Property Info
- MLS O6325030
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1715
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate3.8 | Gross Yield4.3% | Annual Rent$22,740.00 | Property Taxes$2,679.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,740.00 $1,895.00 / mo | $113,700.00 $1,895.00 / mo | $227,400.00 $1,895.00 / mo | |||
| Estimated Expenses | $2,679.08 | $13,395.40 | $26,790.80 | |||
| Net Cash Flow | $20,060.92 | $100,304.60 | $200,609.20 |