Property Info
- MLS O6263063
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1404
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate1.6 | Gross Yield1.8% | Annual Rent$10,800.00 | Property Taxes$1,451.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,800.00 $900.00 / mo | $54,000.00 $900.00 / mo | $108,000.00 $900.00 / mo | |||
| Estimated Expenses | $1,451.21 | $7,256.05 | $14,512.10 | |||
| Net Cash Flow | $9,348.79 | $46,743.95 | $93,487.90 |