Property Info
- MLS O6389595
- Unit No -
- Bedrooms 6
- Bathrooms 3
- Area (sqft) 7492
- Living Area (sqft) 1632
- Foundation Crawlspace
- Min Lease -
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate12.4 | Gross Yield13.4% | Annual Rent$33,600.00 | Property Taxes$2,600.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $2,600.00 | $13,000.00 | $26,000.00 | |||
| Net Cash Flow | $31,000.00 | $155,000.00 | $310,000.00 |