Property Info
- MLS O6380912
- Unit No -
- Bedrooms 6
- Bathrooms 5
- Area (sqft) 2777
- Living Area (sqft) 2620
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate1.5 | Gross Yield2.2% | Annual Rent$13,200.00 | Property Taxes$4,157.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $4,157.14 | $20,785.70 | $41,571.40 | |||
| Net Cash Flow | $9,042.86 | $45,214.30 | $90,428.60 |