Property Info
- MLS O6332142
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1101
- Living Area (sqft) 1101
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Built-in Features
- Ceiling Fans(s)
- L Dining
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.6 | Gross Yield5.6% | Annual Rent$39,000.00 | Property Taxes$7,186.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,000.00 $3,250.00 / mo | $195,000.00 $3,250.00 / mo | $390,000.00 $3,250.00 / mo | |||
| Estimated Expenses | $7,186.00 | $35,930.00 | $71,860.00 | |||
| Net Cash Flow | $31,814.00 | $159,070.00 | $318,140.00 |