Property Info
- MLS O6348282
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1344
- Living Area (sqft) 1344
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Other
Cash Flow
| Cap Rate7.3 | Gross Yield8.8% | Annual Rent$16,800.00 | Property Taxes$3,010.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $3,010.95 | $15,054.75 | $30,109.50 | |||
| Net Cash Flow | $13,789.05 | $68,945.25 | $137,890.50 |