Property Info
- MLS O6352649
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2127
- Living Area (sqft) 1630
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield5.8% | Annual Rent$42,000.00 | Property Taxes$10,075.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $10,075.80 | $50,379.00 | $100,758.00 | |||
| Net Cash Flow | $31,924.20 | $159,621.00 | $319,242.00 |