Property Info
- MLS O6392860
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1374
- Living Area (sqft) 1138
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield8.2% | Annual Rent$33,600.00 | Property Taxes$4,852.06 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $4,852.06 | $24,260.30 | $48,520.60 | |||
| Net Cash Flow | $28,747.94 | $143,739.70 | $287,479.40 |