Property Info
- MLS O6350449
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 3339
- Living Area (sqft) 3339
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Other
- Primary Bedroom Main Floor
- Split Bedroom
Cash Flow
| Cap Rate1.6 | Gross Yield3.3% | Annual Rent$20,400.00 | Property Taxes$10,755.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $10,755.00 | $53,775.00 | $107,550.00 | |||
| Net Cash Flow | $9,645.00 | $48,225.00 | $96,450.00 |