Property Info
- MLS O6271657
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1628
- Foundation Slab
- Min Lease -
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.1% | Annual Rent$26,340.00 | Property Taxes$2,588.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,340.00 $2,195.00 / mo | $131,700.00 $2,195.00 / mo | $263,400.00 $2,195.00 / mo | |||
| Estimated Expenses | $2,588.00 | $12,940.00 | $25,880.00 | |||
| Net Cash Flow | $23,752.00 | $118,760.00 | $237,520.00 |