Property Info
- MLS O6391222
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1609
- Living Area (sqft) 1109
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
Cash Flow
| Cap Rate6.3 | Gross Yield7.7% | Annual Rent$26,400.00 | Property Taxes$4,829.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,829.00 | $24,145.00 | $48,290.00 | |||
| Net Cash Flow | $21,571.00 | $107,855.00 | $215,710.00 |