Property Info
- MLS O6356108
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1599
- Living Area (sqft) 1223
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
Cash Flow
| Cap Rate4.7 | Gross Yield5.8% | Annual Rent$10,200.00 | Property Taxes$2,038.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,200.00 $850.00 / mo | $51,000.00 $850.00 / mo | $102,000.00 $850.00 / mo | |||
| Estimated Expenses | $2,038.18 | $10,190.90 | $20,381.80 | |||
| Net Cash Flow | $8,161.82 | $40,809.10 | $81,618.20 |