Property Info
- MLS O6300569
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1170
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.2 | Gross Yield7.5% | Annual Rent$25,200.00 | Property Taxes$4,343.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,343.60 | $21,718.00 | $43,436.00 | |||
| Net Cash Flow | $20,856.40 | $104,282.00 | $208,564.00 |