Property Info
- MLS O6354511
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2040
- Living Area (sqft) 1715
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Window Treatments
Cash Flow
| Cap Rate11.4 | Gross Yield12.5% | Annual Rent$43,800.00 | Property Taxes$3,837.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,800.00 $3,650.00 / mo | $219,000.00 $3,650.00 / mo | $438,000.00 $3,650.00 / mo | |||
| Estimated Expenses | $3,837.00 | $19,185.00 | $38,370.00 | |||
| Net Cash Flow | $39,963.00 | $199,815.00 | $399,630.00 |