Property Info
- MLS O6246342
- Unit No -
- Bedrooms 7
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 3320
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Skylight(s)
- Stone Counters
Cash Flow
| Cap Rate2.0 | Gross Yield2.8% | Annual Rent$36,000.00 | Property Taxes$10,418.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $10,418.80 | $52,094.00 | $104,188.00 | |||
| Net Cash Flow | $25,581.20 | $127,906.00 | $255,812.00 |