Property Info
- MLS O6256153
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1400
- Foundation Slab
- Min Lease -
Interior Features
- Other
Cash Flow
| Cap Rate4.9 | Gross Yield6% | Annual Rent$17,400.00 | Property Taxes$3,121.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $3,121.00 | $15,605.00 | $31,210.00 | |||
| Net Cash Flow | $14,279.00 | $71,395.00 | $142,790.00 |