Property Info
- MLS O6373806
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1984
- Living Area (sqft) 1584
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.9 | Gross Yield8.8% | Annual Rent$48,000.00 | Property Taxes$10,519.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $10,519.00 | $52,595.00 | $105,190.00 | |||
| Net Cash Flow | $37,481.00 | $187,405.00 | $374,810.00 |