Property Info
- MLS O6363369
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2391
- Living Area (sqft) 1937
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
- Other
Cash Flow
| Cap Rate6.8 | Gross Yield8.5% | Annual Rent$27,600.00 | Property Taxes$5,617.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $5,617.63 | $28,088.15 | $56,176.30 | |||
| Net Cash Flow | $21,982.37 | $109,911.85 | $219,823.70 |