Property Info
- MLS O6296939
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1180
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.0 | Gross Yield9.5% | Annual Rent$27,600.00 | Property Taxes$1,522.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $1,522.09 | $7,610.45 | $15,220.90 | |||
| Net Cash Flow | $26,077.91 | $130,389.55 | $260,779.10 |