Property Info
- MLS O6342261
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1525
- Living Area (sqft) 1189
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
- Other
Cash Flow
| Cap Rate6.4 | Gross Yield7.3% | Annual Rent$18,000.00 | Property Taxes$2,227.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,227.36 | $11,136.80 | $22,273.60 | |||
| Net Cash Flow | $15,772.64 | $78,863.20 | $157,726.40 |