Property Info
- MLS O6253200
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1636
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate6.9 | Gross Yield7.1% | Annual Rent$21,480.00 | Property Taxes$563.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,480.00 $1,790.00 / mo | $107,400.00 $1,790.00 / mo | $214,800.00 $1,790.00 / mo | |||
| Estimated Expenses | $563.94 | $2,819.70 | $5,639.40 | |||
| Net Cash Flow | $20,916.06 | $104,580.30 | $209,160.60 |