Property Info
- MLS O6354116
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3193
- Living Area (sqft) 2781
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate9.6 | Gross Yield11.3% | Annual Rent$45,000.00 | Property Taxes$6,546.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,000.00 $3,750.00 / mo | $225,000.00 $3,750.00 / mo | $450,000.00 $3,750.00 / mo | |||
| Estimated Expenses | $6,546.00 | $32,730.00 | $65,460.00 | |||
| Net Cash Flow | $38,454.00 | $192,270.00 | $384,540.00 |