Property Info
- MLS O6386898
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1400
- Living Area (sqft) 1337
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.7 | Gross Yield8.1% | Annual Rent$28,800.00 | Property Taxes$1,638.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $1,638.00 | $8,190.00 | $16,380.00 | |||
| Net Cash Flow | $27,162.00 | $135,810.00 | $271,620.00 |