Property Info
- MLS O6379274
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 7405
- Living Area (sqft) 1409
- Foundation Other
- Min Lease Other
Interior Features
- Eat-in Kitchen
Cash Flow
| Cap Rate10.3 | Gross Yield10.6% | Annual Rent$23,400.00 | Property Taxes$836.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $836.90 | $4,184.50 | $8,369.00 | |||
| Net Cash Flow | $22,563.10 | $112,815.50 | $225,631.00 |