Property Info
- MLS O6417309
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1228
- Living Area (sqft) 1228
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.0 | Gross Yield8.2% | Annual Rent$25,800.00 | Property Taxes$3,705.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $3,705.00 | $18,525.00 | $37,050.00 | |||
| Net Cash Flow | $22,095.00 | $110,475.00 | $220,950.00 |