Property Info
- MLS O6360926
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 2520
- Living Area (sqft) 2520
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate8.2 | Gross Yield8.8% | Annual Rent$37,200.00 | Property Taxes$2,512.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $2,512.55 | $12,562.75 | $25,125.50 | |||
| Net Cash Flow | $34,687.45 | $173,437.25 | $346,874.50 |