Property Info
- MLS O6384499
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2237
- Living Area (sqft) 1380
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate6.1 | Gross Yield7.6% | Annual Rent$30,900.00 | Property Taxes$6,027.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,900.00 $2,575.00 / mo | $154,500.00 $2,575.00 / mo | $309,000.00 $2,575.00 / mo | |||
| Estimated Expenses | $6,027.18 | $30,135.90 | $60,271.80 | |||
| Net Cash Flow | $24,872.82 | $124,364.10 | $248,728.20 |