Property Info
- MLS O6250528
- Unit No -
- Bedrooms 10
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 4000
- Foundation Crawlspace
- Min Lease -
Interior Features
- Attic Fan
- Attic Ventilator
- Ceiling Fans(s)
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.0 | Gross Yield10.3% | Annual Rent$84,000.00 | Property Taxes$2,408.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $84,000.00 $7,000.00 / mo | $420,000.00 $7,000.00 / mo | $840,000.00 $7,000.00 / mo | |||
| Estimated Expenses | $2,408.80 | $12,044.00 | $24,088.00 | |||
| Net Cash Flow | $81,591.20 | $407,956.00 | $815,912.00 |