Property Info
- MLS O6363563
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2390
- Living Area (sqft) 1651
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.4 | Gross Yield8.7% | Annual Rent$30,000.00 | Property Taxes$4,587.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,587.00 | $22,935.00 | $45,870.00 | |||
| Net Cash Flow | $25,413.00 | $127,065.00 | $254,130.00 |