Property Info
- MLS O6426207
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1920
- Living Area (sqft) 1331
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield8.8% | Annual Rent$21,000.00 | Property Taxes$4,140.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $4,140.00 | $20,700.00 | $41,400.00 | |||
| Net Cash Flow | $16,860.00 | $84,300.00 | $168,600.00 |