Property Info
- MLS O6330834
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2702
- Living Area (sqft) 2304
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate1.3 | Gross Yield2.8% | Annual Rent$16,800.00 | Property Taxes$8,849.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $8,849.64 | $44,248.20 | $88,496.40 | |||
| Net Cash Flow | $7,950.36 | $39,751.80 | $79,503.60 |