Property Info
- MLS O6370006
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2503
- Living Area (sqft) 2495
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.4 | Gross Yield5.5% | Annual Rent$36,000.00 | Property Taxes$994.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $994.49 | $4,972.45 | $9,944.90 | |||
| Net Cash Flow | $35,005.51 | $175,027.55 | $350,055.10 |