Property Info
- MLS O6341124
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2275
- Living Area (sqft) 1671
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Dry Bar
- High Ceilings
- Primary Bedroom Main Floor
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate5.8 | Gross Yield7.1% | Annual Rent$35,988.00 | Property Taxes$6,868.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,988.00 $2,999.00 / mo | $179,940.00 $2,999.00 / mo | $359,880.00 $2,999.00 / mo | |||
| Estimated Expenses | $6,868.97 | $34,344.85 | $68,689.70 | |||
| Net Cash Flow | $29,119.03 | $145,595.15 | $291,190.30 |