Property Info
- MLS O6412695
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1661
- Living Area (sqft) 1380
- Foundation Slab
- Min Lease -
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.2 | Gross Yield8.5% | Annual Rent$19,920.00 | Property Taxes$3,104.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,920.00 $1,660.00 / mo | $99,600.00 $1,660.00 / mo | $199,200.00 $1,660.00 / mo | |||
| Estimated Expenses | $3,104.00 | $15,520.00 | $31,040.00 | |||
| Net Cash Flow | $16,816.00 | $84,080.00 | $168,160.00 |