Property Info
- MLS O6220154
- Unit No -
- Bedrooms 4
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1306
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
Cash Flow
| Cap Rate7.6 | Gross Yield9% | Annual Rent$21,600.00 | Property Taxes$3,275.00 | 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 | $3,275.00 | $16,375.00 | $32,750.00 | |||
| Net Cash Flow | $18,325.00 | $91,625.00 | $183,250.00 |