Property Info
- MLS O6326604
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1605
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- L Dining
Cash Flow
| Cap Rate6.6 | Gross Yield7.8% | Annual Rent$19,800.00 | Property Taxes$2,962.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,962.00 | $14,810.00 | $29,620.00 | |||
| Net Cash Flow | $16,838.00 | $84,190.00 | $168,380.00 |