Property Info
- MLS O6365547
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 3017
- Living Area (sqft) 2520
- Foundation Basement
- Min Lease Basement
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate2.3 | Gross Yield3.6% | Annual Rent$19,200.00 | Property Taxes$7,047.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $7,047.29 | $35,236.45 | $70,472.90 | |||
| Net Cash Flow | $12,152.71 | $60,763.55 | $121,527.10 |