Property Info
- MLS O6331769
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3534
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.1 | Gross Yield3.1% | Annual Rent$55,200.00 | Property Taxes$18,214.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $55,200.00 $4,600.00 / mo | $276,000.00 $4,600.00 / mo | $552,000.00 $4,600.00 / mo | |||
| Estimated Expenses | $18,214.40 | $91,072.00 | $182,144.00 | |||
| Net Cash Flow | $36,985.60 | $184,928.00 | $369,856.00 |