Property Info
- MLS O6391266
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1321
- Living Area (sqft) 1321
- Foundation Slab
- Min Lease -
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate5.9 | Gross Yield6.6% | Annual Rent$39,600.00 | Property Taxes$4,447.81 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,600.00 $3,300.00 / mo | $198,000.00 $3,300.00 / mo | $396,000.00 $3,300.00 / mo | |||
| Estimated Expenses | $4,447.81 | $22,239.05 | $44,478.10 | |||
| Net Cash Flow | $35,152.19 | $175,760.95 | $351,521.90 |