Property Info
- MLS O6172403
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2574
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.5 | Gross Yield9.2% | Annual Rent$25,200.00 | Property Taxes$1,723.51 | 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 | $1,723.51 | $8,617.55 | $17,235.10 | |||
| Net Cash Flow | $23,476.49 | $117,382.45 | $234,764.90 |