Property Info
- MLS O6357379
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1584
- Living Area (sqft) 1287
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.9 | Gross Yield7% | Annual Rent$24,000.00 | Property Taxes$3,776.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,776.94 | $18,884.70 | $37,769.40 | |||
| Net Cash Flow | $20,223.06 | $101,115.30 | $202,230.60 |