Property Info
- MLS O6214851
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1540
- Foundation Block
- Min Lease Block
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.5 | Gross Yield8.7% | Annual Rent$31,200.00 | Property Taxes$4,318.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $4,318.67 | $21,593.35 | $43,186.70 | |||
| Net Cash Flow | $26,881.33 | $134,406.65 | $268,813.30 |
