Property Info
- MLS O6263115
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1674
- Foundation Stem Wall
- Min Lease -
Interior Features
- High Ceilings
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate8.0 | Gross Yield8.2% | Annual Rent$28,800.00 | Property Taxes$656.84 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $656.84 | $3,284.20 | $6,568.40 | |||
| Net Cash Flow | $28,143.16 | $140,715.80 | $281,431.60 |