Property Info
- MLS W7872881
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1714
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate8.9 | Gross Yield10.2% | Annual Rent$66,000.00 | Property Taxes$8,421.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $66,000.00 $5,500.00 / mo | $330,000.00 $5,500.00 / mo | $660,000.00 $5,500.00 / mo | |||
| Estimated Expenses | $8,421.36 | $42,106.80 | $84,213.60 | |||
| Net Cash Flow | $57,578.64 | $287,893.20 | $575,786.40 |
