Property Info
- MLS O6376088
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2586
- Living Area (sqft) 1963
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.1% | Annual Rent$63,600.00 | Property Taxes$11,806.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $63,600.00 $5,300.00 / mo | $318,000.00 $5,300.00 / mo | $636,000.00 $5,300.00 / mo | |||
| Estimated Expenses | $11,806.00 | $59,030.00 | $118,060.00 | |||
| Net Cash Flow | $51,794.00 | $258,970.00 | $517,940.00 |