Property Info
- MLS O6416398
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1823
- Living Area (sqft) 1223
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate5.7 | Gross Yield7.2% | Annual Rent$21,000.00 | Property Taxes$4,455.00 | 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 | $4,455.00 | $22,275.00 | $44,550.00 | |||
| Net Cash Flow | $16,545.00 | $82,725.00 | $165,450.00 |