Property Info
- MLS O6393437
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2391
- Living Area (sqft) 1666
- Foundation Slab
- Min Lease -
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.0 | Gross Yield8.7% | Annual Rent$26,400.00 | Property Taxes$4,918.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,918.11 | $24,590.55 | $49,181.10 | |||
| Net Cash Flow | $21,481.89 | $107,409.45 | $214,818.90 |