Property Info
- MLS O6328985
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1940
- Foundation Block
- Min Lease Block
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.6 | Gross Yield9.8% | Annual Rent$38,400.00 | Property Taxes$4,704.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $4,704.49 | $23,522.45 | $47,044.90 | |||
| Net Cash Flow | $33,695.51 | $168,477.55 | $336,955.10 |