Property Info
- MLS O6376260
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2209
- Living Area (sqft) 1703
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield6.9% | Annual Rent$31,800.00 | Property Taxes$5,216.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $5,216.00 | $26,080.00 | $52,160.00 | |||
| Net Cash Flow | $26,584.00 | $132,920.00 | $265,840.00 |