Property Info
- MLS O6351015
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2519
- Living Area (sqft) 1971
- Foundation Block
- Min Lease -
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Solid Surface Counters
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.4 | Gross Yield7.7% | Annual Rent$33,600.00 | Property Taxes$5,796.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $5,796.69 | $28,983.45 | $57,966.90 | |||
| Net Cash Flow | $27,803.31 | $139,016.55 | $278,033.10 |