Property Info
- MLS O6395599
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1690
- Living Area (sqft) 1258
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Attic Ventilator
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate2.6 | Gross Yield3.8% | Annual Rent$9,600.00 | Property Taxes$3,140.59 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $3,140.59 | $15,702.95 | $31,405.90 | |||
| Net Cash Flow | $6,459.41 | $32,297.05 | $64,594.10 |