Property Info
- MLS O6416407
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1749
- Living Area (sqft) 1268
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate6.1 | Gross Yield7.8% | Annual Rent$22,500.00 | Property Taxes$4,910.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,500.00 $1,875.00 / mo | $112,500.00 $1,875.00 / mo | $225,000.00 $1,875.00 / mo | |||
| Estimated Expenses | $4,910.00 | $24,550.00 | $49,100.00 | |||
| Net Cash Flow | $17,590.00 | $87,950.00 | $175,900.00 |