Property Info
- MLS O6213104
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1082
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
Cash Flow
| Cap Rate7.9 | Gross Yield9.4% | Annual Rent$21,600.00 | Property Taxes$3,464.56 | 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 | $3,464.56 | $17,322.80 | $34,645.60 | |||
| Net Cash Flow | $18,135.44 | $90,677.20 | $181,354.40 |