Property Info
- MLS O6275551
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1830
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- L Dining
- Open Floorplan
Cash Flow
| Cap Rate4.5 | Gross Yield5.8% | Annual Rent$19,500.00 | Property Taxes$4,195.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,500.00 $1,625.00 / mo | $97,500.00 $1,625.00 / mo | $195,000.00 $1,625.00 / mo | |||
| Estimated Expenses | $4,195.83 | $20,979.15 | $41,958.30 | |||
| Net Cash Flow | $15,304.17 | $76,520.85 | $153,041.70 |