Property Info
- MLS O6383992
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1091
- Living Area (sqft) 1091
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate8.4 | Gross Yield9.5% | Annual Rent$18,000.00 | Property Taxes$2,105.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,105.49 | $10,527.45 | $21,054.90 | |||
| Net Cash Flow | $15,894.51 | $79,472.55 | $158,945.10 |