Property Info
- MLS W7866916
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1412
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.4 | Gross Yield8.5% | Annual Rent$27,600.00 | Property Taxes$273.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $273.42 | $1,367.10 | $2,734.20 | |||
| Net Cash Flow | $27,326.58 | $136,632.90 | $273,265.80 |