Property Info
- MLS O6402267
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1984
- Living Area (sqft) 1984
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.7 | Gross Yield5.3% | Annual Rent$12,000.00 | Property Taxes$3,663.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $3,663.34 | $18,316.70 | $36,633.40 | |||
| Net Cash Flow | $8,336.66 | $41,683.30 | $83,366.60 |