Property Info
- MLS O6363357
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2595
- Living Area (sqft) 1993
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.9 | Gross Yield7.9% | Annual Rent$38,400.00 | Property Taxes$4,958.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $4,958.00 | $24,790.00 | $49,580.00 | |||
| Net Cash Flow | $33,442.00 | $167,210.00 | $334,420.00 |