Property Info
- MLS O6374724
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1715
- Living Area (sqft) 1665
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate1.4 | Gross Yield2.5% | Annual Rent$15,600.00 | Property Taxes$6,858.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $6,858.82 | $34,294.10 | $68,588.20 | |||
| Net Cash Flow | $8,741.18 | $43,705.90 | $87,411.80 |