Property Info
- MLS O6287279
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1567
- Foundation Slab
- Min Lease Slab
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.7% | Annual Rent$21,588.00 | Property Taxes$3,543.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,588.00 $1,799.00 / mo | $107,940.00 $1,799.00 / mo | $215,880.00 $1,799.00 / mo | |||
| Estimated Expenses | $3,543.55 | $17,717.75 | $35,435.50 | |||
| Net Cash Flow | $18,044.45 | $90,222.25 | $180,444.50 |