Property Info
- MLS O6320174
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1456
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Thermostat
Cash Flow
| Cap Rate12.0 | Gross Yield12.7% | Annual Rent$42,000.00 | Property Taxes$2,551.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $2,551.00 | $12,755.00 | $25,510.00 | |||
| Net Cash Flow | $39,449.00 | $197,245.00 | $394,490.00 |