Property Info
- MLS O6284577
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1498
- Foundation Slab
- Min Lease Slab
Interior Features
- Ninguno
Cash Flow
Cap Rate3.3 | Gross Yield4.9% | Annual Rent$18,000.00 | Property Taxes$5,844.14 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
Estimated Expenses | $5,844.14 | $29,220.70 | $58,441.40 | |||
Net Cash Flow | $12,155.86 | $60,779.30 | $121,558.60 |