Property Info
- MLS O6360209
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1606
- Living Area (sqft) 1196
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.5 | Gross Yield8.6% | Annual Rent$21,480.00 | Property Taxes$2,810.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,480.00 $1,790.00 / mo | $107,400.00 $1,790.00 / mo | $214,800.00 $1,790.00 / mo | |||
| Estimated Expenses | $2,810.00 | $14,050.00 | $28,100.00 | |||
| Net Cash Flow | $18,670.00 | $93,350.00 | $186,700.00 |