Property Info
- MLS W7875596
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1506
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.8 | Gross Yield7.7% | Annual Rent$20,400.00 | Property Taxes$2,512.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,512.00 | $12,560.00 | $25,120.00 | |||
| Net Cash Flow | $17,888.00 | $89,440.00 | $178,880.00 |