Property Info
- MLS O6325063
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1052
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield6.8% | Annual Rent$21,060.00 | Property Taxes$3,805.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,060.00 $1,755.00 / mo | $105,300.00 $1,755.00 / mo | $210,600.00 $1,755.00 / mo | |||
| Estimated Expenses | $3,805.77 | $19,028.85 | $38,057.70 | |||
| Net Cash Flow | $17,254.23 | $86,271.15 | $172,542.30 |