Property Info
- MLS A4694857
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 4800
- Living Area (sqft) 2300
- Foundation Slab
- Min Lease Slab
Interior Features
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.1 | Gross Yield1.2% | Annual Rent$49,200.00 | Property Taxes$6,233.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $49,200.00 $4,100.00 / mo | $246,000.00 $4,100.00 / mo | $492,000.00 $4,100.00 / mo | |||
| Estimated Expenses | $6,233.00 | $31,165.00 | $62,330.00 | |||
| Net Cash Flow | $42,967.00 | $214,835.00 | $429,670.00 |