Property Info
- MLS O6274635
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2036
- Living Area (sqft) 2036
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield7% | Annual Rent$42,000.00 | Property Taxes$8,100.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $8,100.11 | $40,500.55 | $81,001.10 | |||
| Net Cash Flow | $33,899.89 | $169,499.45 | $338,998.90 |