Property Info
- MLS A4682616
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 4846
- Living Area (sqft) 3790
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield6.3% | Annual Rent$144,000.00 | Property Taxes$20,697.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $144,000.00 $12,000.00 / mo | $720,000.00 $12,000.00 / mo | $1,440,000.00 $12,000.00 / mo | |||
| Estimated Expenses | $20,697.00 | $103,485.00 | $206,970.00 | |||
| Net Cash Flow | $123,303.00 | $616,515.00 | $1,233,030.00 |