Property Info
- MLS O6388556
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1426
- Living Area (sqft) 1104
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.5 | Gross Yield7.5% | Annual Rent$22,200.00 | Property Taxes$3,030.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,030.00 | $15,150.00 | $30,300.00 | |||
| Net Cash Flow | $19,170.00 | $95,850.00 | $191,700.00 |