Property Info
- MLS O6419875
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2054
- Living Area (sqft) 1438
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate6.0 | Gross Yield7.3% | Annual Rent$18,300.00 | Property Taxes$3,348.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,300.00 $1,525.00 / mo | $91,500.00 $1,525.00 / mo | $183,000.00 $1,525.00 / mo | |||
| Estimated Expenses | $3,348.00 | $16,740.00 | $33,480.00 | |||
| Net Cash Flow | $14,952.00 | $74,760.00 | $149,520.00 |