Property Info
- MLS O6414510
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2351
- Living Area (sqft) 1751
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.8 | Gross Yield9% | Annual Rent$56,400.00 | Property Taxes$1,279.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $56,400.00 $4,700.00 / mo | $282,000.00 $4,700.00 / mo | $564,000.00 $4,700.00 / mo | |||
| Estimated Expenses | $1,279.17 | $6,395.85 | $12,791.70 | |||
| Net Cash Flow | $55,120.83 | $275,604.15 | $551,208.30 |