Property Info
- MLS O6376753
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2052
- Living Area (sqft) 2052
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.9 | Gross Yield10% | Annual Rent$24,000.00 | Property Taxes$2,611.55 | 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 | $2,611.55 | $13,057.75 | $26,115.50 | |||
| Net Cash Flow | $21,388.45 | $106,942.25 | $213,884.50 |