Property Info
- MLS O6245771
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1644
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Split Bedroom
Cash Flow
| Cap Rate3.8 | Gross Yield4.6% | Annual Rent$22,800.00 | Property Taxes$3,622.00 | 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 | $3,622.00 | $18,110.00 | $36,220.00 | |||
| Net Cash Flow | $19,178.00 | $95,890.00 | $191,780.00 |