Property Info
- MLS O6347110
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 7405
- Living Area (sqft) 1409
- Foundation Other
- Min Lease Other
Interior Features
- Eat-in Kitchen
Cash Flow
| Cap Rate10.3 | Gross Yield10.6% | Annual Rent$23,400.00 | Property Taxes$821.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $821.00 | $4,105.00 | $8,210.00 | |||
| Net Cash Flow | $22,579.00 | $112,895.00 | $225,790.00 |