Property Info
- MLS O6304281
- Unit No -
- Bedrooms 7
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2939
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.1 | Gross Yield4.8% | Annual Rent$21,600.00 | Property Taxes$3,162.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,162.19 | $15,810.95 | $31,621.90 | |||
| Net Cash Flow | $18,437.81 | $92,189.05 | $184,378.10 |