Property Info
- MLS O6364605
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2391
- Living Area (sqft) 1937
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate6.2 | Gross Yield7.9% | Annual Rent$27,600.00 | Property Taxes$5,810.95 | 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 | $5,810.95 | $29,054.75 | $58,109.50 | |||
| Net Cash Flow | $21,789.05 | $108,945.25 | $217,890.50 |