Property Info
- MLS O6336735
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1113
- Living Area (sqft) 1113
- Foundation Slab
- Min Lease Slab
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate5.5 | Gross Yield6.8% | Annual Rent$21,540.00 | Property Taxes$4,011.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,540.00 $1,795.00 / mo | $107,700.00 $1,795.00 / mo | $215,400.00 $1,795.00 / mo | |||
| Estimated Expenses | $4,011.00 | $20,055.00 | $40,110.00 | |||
| Net Cash Flow | $17,529.00 | $87,645.00 | $175,290.00 |