Property Info
- MLS O6330911
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1461
- Living Area (sqft) 1335
- Foundation Pillar/Post/Pier, Slab
- Min Lease Pillar/Post/Pier, Slab
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.7 | Gross Yield5.3% | Annual Rent$21,000.00 | Property Taxes$2,199.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,199.05 | $10,995.25 | $21,990.50 | |||
| Net Cash Flow | $18,800.95 | $94,004.75 | $188,009.50 |