Property Info
- MLS O6174165
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1561
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.7 | Gross Yield7.3% | Annual Rent$32,400.00 | Property Taxes$2,604.27 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $2,604.27 | $13,021.35 | $26,042.70 | |||
| Net Cash Flow | $29,795.73 | $148,978.65 | $297,957.30 |