Property Info
- MLS O6284142
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2078
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Solid Surface Counters
Cash Flow
| Cap Rate8.3 | Gross Yield9.7% | Annual Rent$37,200.00 | Property Taxes$5,304.55 | 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 | $5,304.55 | $26,522.75 | $53,045.50 | |||
| Net Cash Flow | $31,895.45 | $159,477.25 | $318,954.50 |