Property Info
- MLS O6368570
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2961
- Living Area (sqft) 2288
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
Cash Flow
| Cap Rate8.0 | Gross Yield8.7% | Annual Rent$45,120.00 | Property Taxes$3,464.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,120.00 $3,760.00 / mo | $225,600.00 $3,760.00 / mo | $451,200.00 $3,760.00 / mo | |||
| Estimated Expenses | $3,464.72 | $17,323.60 | $34,647.20 | |||
| Net Cash Flow | $41,655.28 | $208,276.40 | $416,552.80 |