Property Info
- MLS O6332772
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2186
- Living Area (sqft) 1624
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.7 | Gross Yield8.1% | Annual Rent$22,800.00 | Property Taxes$4,102.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,102.32 | $20,511.60 | $41,023.20 | |||
| Net Cash Flow | $18,697.68 | $93,488.40 | $186,976.80 |