Property Info
- MLS O6363478
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 5600
- Living Area (sqft) 3463
- Foundation Stem Wall
- Min Lease Stem Wall
Interior Features
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate1.7 | Gross Yield3.1% | Annual Rent$16,800.00 | Property Taxes$7,420.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $7,420.00 | $37,100.00 | $74,200.00 | |||
| Net Cash Flow | $9,380.00 | $46,900.00 | $93,800.00 |