Property Info
- MLS O6326703
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1141
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.3 | Gross Yield8.7% | Annual Rent$29,700.00 | Property Taxes$4,660.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,700.00 $2,475.00 / mo | $148,500.00 $2,475.00 / mo | $297,000.00 $2,475.00 / mo | |||
| Estimated Expenses | $4,660.86 | $23,304.30 | $46,608.60 | |||
| Net Cash Flow | $25,039.14 | $125,195.70 | $250,391.40 |