Property Info
- MLS O6189342
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1216
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.0 | Gross Yield6.7% | Annual Rent$21,600.00 | Property Taxes$2,089.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,089.87 | $10,449.35 | $20,898.70 | |||
| Net Cash Flow | $19,510.13 | $97,550.65 | $195,101.30 |