Property Info
- MLS O6388756
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1792
- Living Area (sqft) 1792
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate8.7 | Gross Yield9.7% | Annual Rent$33,900.00 | Property Taxes$3,556.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,900.00 $2,825.00 / mo | $169,500.00 $2,825.00 / mo | $339,000.00 $2,825.00 / mo | |||
| Estimated Expenses | $3,556.00 | $17,780.00 | $35,560.00 | |||
| Net Cash Flow | $30,344.00 | $151,720.00 | $303,440.00 |