Property Info
- MLS O6325585
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1529
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
Cap Rate4.1 | Gross Yield5.3% | Annual Rent$24,000.00 | Property Taxes$5,339.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
Estimated Expenses | $5,339.00 | $26,695.00 | $53,390.00 | |||
Net Cash Flow | $18,661.00 | $93,305.00 | $186,610.00 |