Property Info
- MLS O6317757
- Unit No -
- Bedrooms 4
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 2889
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
- Wet Bar
Cash Flow
| Cap Rate0.9 | Gross Yield2.1% | Annual Rent$23,100.00 | Property Taxes$12,964.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,100.00 $1,925.00 / mo | $115,500.00 $1,925.00 / mo | $231,000.00 $1,925.00 / mo | |||
| Estimated Expenses | $12,964.80 | $64,824.00 | $129,648.00 | |||
| Net Cash Flow | $10,135.20 | $50,676.00 | $101,352.00 |