Property Info
- MLS O6399881
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1676
- Living Area (sqft) 1676
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.9 | Gross Yield10.4% | Annual Rent$44,100.00 | Property Taxes$2,072.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $44,100.00 $3,675.00 / mo | $220,500.00 $3,675.00 / mo | $441,000.00 $3,675.00 / mo | |||
| Estimated Expenses | $2,072.29 | $10,361.45 | $20,722.90 | |||
| Net Cash Flow | $42,027.71 | $210,138.55 | $420,277.10 |