Property Info
- MLS O6387424
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2187
- Living Area (sqft) 1642
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.2 | Gross Yield6.4% | Annual Rent$23,940.00 | Property Taxes$798.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,940.00 $1,995.00 / mo | $119,700.00 $1,995.00 / mo | $239,400.00 $1,995.00 / mo | |||
| Estimated Expenses | $798.00 | $3,990.00 | $7,980.00 | |||
| Net Cash Flow | $23,142.00 | $115,710.00 | $231,420.00 |