Property Info
- MLS O6333014
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1789
- Living Area (sqft) 1216
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate4.8 | Gross Yield6.1% | Annual Rent$19,200.00 | Property Taxes$4,156.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $4,156.00 | $20,780.00 | $41,560.00 | |||
| Net Cash Flow | $15,044.00 | $75,220.00 | $150,440.00 |