Property Info
- MLS O6306308
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1774
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.0 | Gross Yield10.2% | Annual Rent$20,400.00 | Property Taxes$2,339.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,339.41 | $11,697.05 | $23,394.10 | |||
| Net Cash Flow | $18,060.59 | $90,302.95 | $180,605.90 |