Property Info
- MLS O6370581
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1442
- Living Area (sqft) 1170
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
Cash Flow
| Cap Rate6.3 | Gross Yield7.3% | Annual Rent$24,000.00 | Property Taxes$3,552.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,552.35 | $17,761.75 | $35,523.50 | |||
| Net Cash Flow | $20,447.65 | $102,238.25 | $204,476.50 |