Property Info
- MLS O6417004
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2068
- Living Area (sqft) 1555
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.9 | Gross Yield5.3% | Annual Rent$19,200.00 | Property Taxes$5,102.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $5,102.00 | $25,510.00 | $51,020.00 | |||
| Net Cash Flow | $14,098.00 | $70,490.00 | $140,980.00 |