Property Info
- MLS O6414319
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1647
- Living Area (sqft) 1647
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate1.2 | Gross Yield1.6% | Annual Rent$12,000.00 | Property Taxes$3,192.00 | 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 | $3,192.00 | $15,960.00 | $31,920.00 | |||
| Net Cash Flow | $8,808.00 | $44,040.00 | $88,080.00 |