Property Info
- MLS O6420306
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2274
- Living Area (sqft) 1694
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield6.4% | Annual Rent$31,200.00 | Property Taxes$6,194.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $6,194.29 | $30,971.45 | $61,942.90 | |||
| Net Cash Flow | $25,005.71 | $125,028.55 | $250,057.10 |