Property Info
- MLS O6388819
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1268
- Living Area (sqft) 1268
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate8.9 | Gross Yield9.9% | Annual Rent$37,200.00 | Property Taxes$3,696.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $3,696.00 | $18,480.00 | $36,960.00 | |||
| Net Cash Flow | $33,504.00 | $167,520.00 | $335,040.00 |