Property Info
- MLS O6210527
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3387
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Other
- Primary Bedroom Main Floor
- Solid Surface Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.7 | Gross Yield3.9% | Annual Rent$37,200.00 | Property Taxes$11,589.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $11,589.40 | $57,947.00 | $115,894.00 | |||
| Net Cash Flow | $25,610.60 | $128,053.00 | $256,106.00 |