Property Info
- MLS O6371325
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1536
- Living Area (sqft) 1256
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- L Dining
- Open Floorplan
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.8 | Gross Yield8.1% | Annual Rent$30,000.00 | Property Taxes$4,999.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,999.87 | $24,999.35 | $49,998.70 | |||
| Net Cash Flow | $25,000.13 | $125,000.65 | $250,001.30 |