Property Info
- MLS O6362026
- Unit No -
- Bedrooms 9
- Bathrooms 5
- Area (sqft) 3584
- Living Area (sqft) 3460
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate3.4 | Gross Yield3.9% | Annual Rent$25,200.00 | Property Taxes$3,403.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,403.00 | $17,015.00 | $34,030.00 | |||
| Net Cash Flow | $21,797.00 | $108,985.00 | $217,970.00 |