Property Info
- MLS A4668387
- Unit No -
- Bedrooms 7
- Bathrooms 7
- Area (sqft) 4486
- Living Area (sqft) 4155
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate0.3 | Gross Yield1.2% | Annual Rent$31,800.00 | Property Taxes$24,697.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $24,697.00 | $123,485.00 | $246,970.00 | |||
| Net Cash Flow | $7,103.00 | $35,515.00 | $71,030.00 |