Property Info
- MLS O6243117
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2288
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
Cash Flow
| Cap Rate7.0 | Gross Yield7.7% | Annual Rent$42,000.00 | Property Taxes$3,464.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $3,464.72 | $17,323.60 | $34,647.20 | |||
| Net Cash Flow | $38,535.28 | $192,676.40 | $385,352.80 |