Property Info
- MLS O6228641
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1814
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
Cash Flow
| Cap Rate6.6 | Gross Yield7.6% | Annual Rent$36,000.00 | Property Taxes$4,451.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $4,451.00 | $22,255.00 | $44,510.00 | |||
| Net Cash Flow | $31,549.00 | $157,745.00 | $315,490.00 |