Property Info
- MLS O6416393
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1836
- Living Area (sqft) 1250
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.3 | Gross Yield7% | Annual Rent$20,400.00 | Property Taxes$4,996.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $4,996.00 | $24,980.00 | $49,960.00 | |||
| Net Cash Flow | $15,404.00 | $77,020.00 | $154,040.00 |