Property Info
- MLS O6220737
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1968
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate4.5 | Gross Yield5.7% | Annual Rent$22,800.00 | Property Taxes$4,846.87 | 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 | $4,846.87 | $24,234.35 | $48,468.70 | |||
| Net Cash Flow | $17,953.13 | $89,765.65 | $179,531.30 |