Property Info
- MLS O6333079
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 2237
- Living Area (sqft) 1935
- Foundation Slab
- Min Lease Slab
Interior Features
- Accessibility Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.1 | Gross Yield7.3% | Annual Rent$31,200.00 | Property Taxes$935.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $935.95 | $4,679.75 | $9,359.50 | |||
| Net Cash Flow | $30,264.05 | $151,320.25 | $302,640.50 |