Property Info
- MLS O6412754
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1539
- Living Area (sqft) 1370
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield7.1% | Annual Rent$48,000.00 | Property Taxes$5,722.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $5,722.46 | $28,612.30 | $57,224.60 | |||
| Net Cash Flow | $42,277.54 | $211,387.70 | $422,775.40 |