Property Info
- MLS O6358447
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1500
- Living Area (sqft) 1500
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7% | Annual Rent$33,600.00 | Property Taxes$6,023.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $6,023.90 | $30,119.50 | $60,239.00 | |||
| Net Cash Flow | $27,576.10 | $137,880.50 | $275,761.00 |