Property Info
- MLS O6418326
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1036
- Living Area (sqft) 1036
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
Cash Flow
| Cap Rate3.2 | Gross Yield3.7% | Annual Rent$22,200.00 | Property Taxes$3,150.85 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,150.85 | $15,754.25 | $31,508.50 | |||
| Net Cash Flow | $19,049.15 | $95,245.75 | $190,491.50 |