Property Info
- MLS O6188143
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1820
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
- Other
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.7 | Gross Yield9.2% | Annual Rent$27,000.00 | Property Taxes$4,163.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $4,163.17 | $20,815.85 | $41,631.70 | |||
| Net Cash Flow | $22,836.83 | $114,184.15 | $228,368.30 |