Property Info
- MLS O6265460
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1956
- Foundation Basement, Pillar/Post/Pier
- Min Lease Basement, Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
- Thermostat
- Tray Ceiling(s)
- Wet Bar
Cash Flow
| Cap Rate3.9 | Gross Yield5.1% | Annual Rent$19,200.00 | Property Taxes$4,513.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $4,513.77 | $22,568.85 | $45,137.70 | |||
| Net Cash Flow | $14,686.23 | $73,431.15 | $146,862.30 |