Property Info
- MLS O6391468
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1652
- Living Area (sqft) 1446
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.1 | Gross Yield9.3% | Annual Rent$32,700.00 | Property Taxes$4,216.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,700.00 $2,725.00 / mo | $163,500.00 $2,725.00 / mo | $327,000.00 $2,725.00 / mo | |||
| Estimated Expenses | $4,216.83 | $21,084.15 | $42,168.30 | |||
| Net Cash Flow | $28,483.17 | $142,415.85 | $284,831.70 |