Property Info
- MLS O6389843
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1792
- Living Area (sqft) 1768
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- L Dining
Cash Flow
| Cap Rate7.6 | Gross Yield9% | Annual Rent$30,000.00 | Property Taxes$4,535.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,535.00 | $22,675.00 | $45,350.00 | |||
| Net Cash Flow | $25,465.00 | $127,325.00 | $254,650.00 |