Property Info
- MLS O6355094
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1902
- Living Area (sqft) 1416
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.9% | Annual Rent$21,300.00 | Property Taxes$3,933.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,300.00 $1,775.00 / mo | $106,500.00 $1,775.00 / mo | $213,000.00 $1,775.00 / mo | |||
| Estimated Expenses | $3,933.19 | $19,665.95 | $39,331.90 | |||
| Net Cash Flow | $17,366.81 | $86,834.05 | $173,668.10 |