Property Info
- MLS O6340367
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1252
- Living Area (sqft) 1024
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield6.8% | Annual Rent$28,800.00 | Property Taxes$6,242.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $6,242.00 | $31,210.00 | $62,420.00 | |||
| Net Cash Flow | $22,558.00 | $112,790.00 | $225,580.00 |