Property Info
- MLS O6256195
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2021
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate4.7 | Gross Yield5.8% | Annual Rent$41,400.00 | Property Taxes$7,645.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $41,400.00 $3,450.00 / mo | $207,000.00 $3,450.00 / mo | $414,000.00 $3,450.00 / mo | |||
| Estimated Expenses | $7,645.00 | $38,225.00 | $76,450.00 | |||
| Net Cash Flow | $33,755.00 | $168,775.00 | $337,550.00 |