Property Info
- MLS O6303366
- Unit No -
- Bedrooms 4
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 4961
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.0 | Gross Yield2.1% | Annual Rent$51,600.00 | Property Taxes$27,430.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $51,600.00 $4,300.00 / mo | $258,000.00 $4,300.00 / mo | $516,000.00 $4,300.00 / mo | |||
| Estimated Expenses | $27,430.20 | $137,151.00 | $274,302.00 | |||
| Net Cash Flow | $24,169.80 | $120,849.00 | $241,698.00 |