Property Info
- MLS O6391358
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2048
- Living Area (sqft) 1875
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.4 | Gross Yield6.1% | Annual Rent$24,000.00 | Property Taxes$6,853.88 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $6,853.88 | $34,269.40 | $68,538.80 | |||
| Net Cash Flow | $17,146.12 | $85,730.60 | $171,461.20 |