Property Info
- MLS O6355066
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1836
- Living Area (sqft) 1284
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield7.7% | Annual Rent$20,700.00 | Property Taxes$3,754.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,700.00 $1,725.00 / mo | $103,500.00 $1,725.00 / mo | $207,000.00 $1,725.00 / mo | |||
| Estimated Expenses | $3,754.60 | $18,773.00 | $37,546.00 | |||
| Net Cash Flow | $16,945.40 | $84,727.00 | $169,454.00 |