Property Info
- MLS O6389347
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1774
- Living Area (sqft) 1776
- Foundation Block
- Min Lease Block
Interior Features
- Other
Cash Flow
| Cap Rate6.7 | Gross Yield8.4% | Annual Rent$25,200.00 | Property Taxes$4,984.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,984.91 | $24,924.55 | $49,849.10 | |||
| Net Cash Flow | $20,215.09 | $101,075.45 | $202,150.90 |