Property Info
- MLS O6341761
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2163
- Living Area (sqft) 2163
- Foundation Slab
- Min Lease Slab
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Window Treatments
Cash Flow
| Cap Rate0.9 | Gross Yield2.3% | Annual Rent$15,000.00 | Property Taxes$9,446.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $9,446.40 | $47,232.00 | $94,464.00 | |||
| Net Cash Flow | $5,553.60 | $27,768.00 | $55,536.00 |