Property Info
- MLS O6402866
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2528
- Living Area (sqft) 1488
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
Cash Flow
| Cap Rate3.9 | Gross Yield4.8% | Annual Rent$14,400.00 | Property Taxes$2,810.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,810.00 | $14,050.00 | $28,100.00 | |||
| Net Cash Flow | $11,590.00 | $57,950.00 | $115,900.00 |