Property Info
- MLS O6381776
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1402
- Living Area (sqft) 1053
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Stone Counters
Cash Flow
| Cap Rate8.5 | Gross Yield9.6% | Annual Rent$22,560.00 | Property Taxes$2,566.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,560.00 $1,880.00 / mo | $112,800.00 $1,880.00 / mo | $225,600.00 $1,880.00 / mo | |||
| Estimated Expenses | $2,566.00 | $12,830.00 | $25,660.00 | |||
| Net Cash Flow | $19,994.00 | $99,970.00 | $199,940.00 |