Property Info
- MLS O6392627
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2000
- Living Area (sqft) 1718
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Thermostat
Cash Flow
| Cap Rate9.6 | Gross Yield10.5% | Annual Rent$18,000.00 | Property Taxes$1,600.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,600.80 | $8,004.00 | $16,008.00 | |||
| Net Cash Flow | $16,399.20 | $81,996.00 | $163,992.00 |