Property Info
- MLS O6418683
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1450
- Living Area (sqft) 1450
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.1 | Gross Yield8.2% | Annual Rent$23,400.00 | Property Taxes$3,071.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $3,071.00 | $15,355.00 | $30,710.00 | |||
| Net Cash Flow | $20,329.00 | $101,645.00 | $203,290.00 |