Property Info
- MLS O6276369
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1562
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate8.1 | Gross Yield9.1% | Annual Rent$36,000.00 | Property Taxes$3,922.00 | 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 | $3,922.00 | $19,610.00 | $39,220.00 | |||
| Net Cash Flow | $32,078.00 | $160,390.00 | $320,780.00 |