Property Info
- MLS O6220679
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1300
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.8 | Gross Yield8.5% | Annual Rent$22,800.00 | Property Taxes$1,765.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $1,765.91 | $8,829.55 | $17,659.10 | |||
| Net Cash Flow | $21,034.09 | $105,170.45 | $210,340.90 |