Property Info
- MLS O6295220
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2994
- Living Area (sqft) 2613
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield7.5% | Annual Rent$36,600.00 | Property Taxes$7,247.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,600.00 $3,050.00 / mo | $183,000.00 $3,050.00 / mo | $366,000.00 $3,050.00 / mo | |||
| Estimated Expenses | $7,247.00 | $36,235.00 | $72,470.00 | |||
| Net Cash Flow | $29,353.00 | $146,765.00 | $293,530.00 |