Property Info
- MLS O6342766
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1740
- Living Area (sqft) 1560
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Open Floorplan
Cash Flow
| Cap Rate12.3 | Gross Yield12.8% | Annual Rent$37,800.00 | Property Taxes$1,473.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,800.00 $3,150.00 / mo | $189,000.00 $3,150.00 / mo | $378,000.00 $3,150.00 / mo | |||
| Estimated Expenses | $1,473.00 | $7,365.00 | $14,730.00 | |||
| Net Cash Flow | $36,327.00 | $181,635.00 | $363,270.00 |