Property Info
- MLS O6309803
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1848
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield6.4% | Annual Rent$38,340.00 | Property Taxes$5,021.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,340.00 $3,195.00 / mo | $191,700.00 $3,195.00 / mo | $383,400.00 $3,195.00 / mo | |||
| Estimated Expenses | $5,021.16 | $25,105.80 | $50,211.60 | |||
| Net Cash Flow | $33,318.84 | $166,594.20 | $333,188.40 |