Property Info
- MLS O6323422
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3495
- Foundation Slab
- Min Lease Slab
Interior Features
- PrimaryBedroom Upstairs
- Wet Bar
Cash Flow
| Cap Rate6.1 | Gross Yield7.6% | Annual Rent$33,600.00 | Property Taxes$6,680.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $6,680.29 | $33,401.45 | $66,802.90 | |||
| Net Cash Flow | $26,919.71 | $134,598.55 | $269,197.10 |