Property Info
- MLS O6410301
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1275
- Living Area (sqft) 1275
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.9 | Gross Yield8.4% | Annual Rent$21,000.00 | Property Taxes$3,718.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,718.00 | $18,590.00 | $37,180.00 | |||
| Net Cash Flow | $17,282.00 | $86,410.00 | $172,820.00 |