Property Info
- MLS O6363213
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2392
- Living Area (sqft) 1865
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
Interior Features
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.3 | Gross Yield8.6% | Annual Rent$27,000.00 | Property Taxes$993.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $993.00 | $4,965.00 | $9,930.00 | |||
| Net Cash Flow | $26,007.00 | $130,035.00 | $260,070.00 |