Property Info
- MLS O6182509
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2592
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Primary Bedroom Main Floor
- Split Bedroom
Cash Flow
| Cap Rate7.4 | Gross Yield8.4% | Annual Rent$29,400.00 | Property Taxes$3,669.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $3,669.00 | $18,345.00 | $36,690.00 | |||
| Net Cash Flow | $25,731.00 | $128,655.00 | $257,310.00 |