Property Info
- MLS W7865448
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2061
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Solid Surface Counters
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield6.6% | Annual Rent$25,200.00 | Property Taxes$1,334.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $1,334.00 | $6,670.00 | $13,340.00 | |||
| Net Cash Flow | $23,866.00 | $119,330.00 | $238,660.00 |