Property Info
- MLS O6424008
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1842
- Living Area (sqft) 1842
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.0 | Gross Yield7.4% | Annual Rent$28,800.00 | Property Taxes$5,480.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,480.76 | $27,403.80 | $54,807.60 | |||
| Net Cash Flow | $23,319.24 | $116,596.20 | $233,192.40 |