Property Info
- MLS O6423829
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2109
- Living Area (sqft) 1637
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Cathedral Ceiling(s)
- Crown Molding
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield5.7% | Annual Rent$33,600.00 | Property Taxes$6,477.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $6,477.00 | $32,385.00 | $64,770.00 | |||
| Net Cash Flow | $27,123.00 | $135,615.00 | $271,230.00 |