Property Info
- MLS O6303926
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1932
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate6.2 | Gross Yield7.3% | Annual Rent$43,200.00 | Property Taxes$6,588.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $6,588.45 | $32,942.25 | $65,884.50 | |||
| Net Cash Flow | $36,611.55 | $183,057.75 | $366,115.50 |