Property Info
- MLS O6285808
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1963
- Foundation Block
- Min Lease Block
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate5.0 | Gross Yield6% | Annual Rent$63,600.00 | Property Taxes$10,649.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $63,600.00 $5,300.00 / mo | $318,000.00 $5,300.00 / mo | $636,000.00 $5,300.00 / mo | |||
| Estimated Expenses | $10,649.00 | $53,245.00 | $106,490.00 | |||
| Net Cash Flow | $52,951.00 | $264,755.00 | $529,510.00 |