Property Info
- MLS O6349931
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2035
- Living Area (sqft) 1439
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.3% | Annual Rent$21,600.00 | Property Taxes$3,569.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,569.90 | $17,849.50 | $35,699.00 | |||
| Net Cash Flow | $18,030.10 | $90,150.50 | $180,301.00 |