Property Info
- MLS O6284018
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1378
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate1.5 | Gross Yield2.7% | Annual Rent$13,800.00 | Property Taxes$5,783.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $5,783.00 | $28,915.00 | $57,830.00 | |||
| Net Cash Flow | $8,017.00 | $40,085.00 | $80,170.00 |