Property Info
- MLS O6309242
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1593
- Foundation Block
- Min Lease Block
Interior Features
- Other
Cash Flow
| Cap Rate8.9 | Gross Yield10% | Annual Rent$27,600.00 | Property Taxes$3,135.00 | 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 | $3,135.00 | $15,675.00 | $31,350.00 | |||
| Net Cash Flow | $24,465.00 | $122,325.00 | $244,650.00 |