Property Info
- MLS O6353519
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2414
- Living Area (sqft) 1852
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.8 | Gross Yield6.6% | Annual Rent$27,600.00 | Property Taxes$3,418.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $3,418.00 | $17,090.00 | $34,180.00 | |||
| Net Cash Flow | $24,182.00 | $120,910.00 | $241,820.00 |