Listing-supported

- Est. Cash Flow
- +$1,467/mo
- Gross Yield
- 18.3%
- Est. Rent
- $3,650/mo
- Modeled Cost
- $2,183/mo
- Confidence
- High
- Rent Source
- Stated in listing
Details
Residential units: 2. Rent and unit source. Last checked 2026-10-19; capture 2026-10-19; provider update 2026-09-14.
Still to verify: Leases, collections and inspected occupancy not verified. No current per-unit rent schedule established.
Model: 20% down, 30-year loan, 20% rent reserve. Monthly expenses include mortgage, property tax, insurance and HOA where applicable.
Evidence evaluated 2026-10-19. Qualification method and source audit.

















































































































































































































































