Property Info
- MLS O6223076
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1904
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate6.3 | Gross Yield8.5% | Annual Rent$28,800.00 | Property Taxes$7,509.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $7,509.00 | $37,545.00 | $75,090.00 | |||
| Net Cash Flow | $21,291.00 | $106,455.00 | $212,910.00 |