Property Info
- MLS O6357879
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1326
- Living Area (sqft) 1224
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield7.8% | Annual Rent$26,400.00 | Property Taxes$3,338.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,338.00 | $16,690.00 | $33,380.00 | |||
| Net Cash Flow | $23,062.00 | $115,310.00 | $230,620.00 |