Property Info
- MLS O6338289
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1514
- Living Area (sqft) 1514
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Other
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.4 | Gross Yield4.8% | Annual Rent$17,700.00 | Property Taxes$5,217.26 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,700.00 $1,475.00 / mo | $88,500.00 $1,475.00 / mo | $177,000.00 $1,475.00 / mo | |||
| Estimated Expenses | $5,217.26 | $26,086.30 | $52,172.60 | |||
| Net Cash Flow | $12,482.74 | $62,413.70 | $124,827.40 |