Property Info
- MLS O6414601
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1444
- Living Area (sqft) 1288
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
Cash Flow
| Cap Rate8.2 | Gross Yield9.5% | Annual Rent$31,200.00 | Property Taxes$4,143.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $4,143.00 | $20,715.00 | $41,430.00 | |||
| Net Cash Flow | $27,057.00 | $135,285.00 | $270,570.00 |