Property Info
- MLS O6173073
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1784
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate10.5 | Gross Yield10.9% | Annual Rent$36,000.00 | Property Taxes$1,481.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $1,481.28 | $7,406.40 | $14,812.80 | |||
| Net Cash Flow | $34,518.72 | $172,593.60 | $345,187.20 |