Property Info
- MLS O6337237
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1193
- Living Area (sqft) 1166
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Other
- Thermostat
Cash Flow
| Cap Rate3.8 | Gross Yield4.1% | Annual Rent$24,000.00 | Property Taxes$1,904.33 | 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 | $1,904.33 | $9,521.65 | $19,043.30 | |||
| Net Cash Flow | $22,095.67 | $110,478.35 | $220,956.70 |