Property Info
- MLS O6355161
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 7649
- Living Area (sqft) 1150
- Foundation Slab
- Min Lease Slab
Interior Features
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield6.6% | Annual Rent$32,400.00 | Property Taxes$4,507.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $4,507.64 | $22,538.20 | $45,076.40 | |||
| Net Cash Flow | $27,892.36 | $139,461.80 | $278,923.60 |