Property Info
- MLS O6374676
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2735
- Living Area (sqft) 1979
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate5.2 | Gross Yield6.3% | Annual Rent$33,000.00 | Property Taxes$5,709.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,000.00 $2,750.00 / mo | $165,000.00 $2,750.00 / mo | $330,000.00 $2,750.00 / mo | |||
| Estimated Expenses | $5,709.19 | $28,545.95 | $57,091.90 | |||
| Net Cash Flow | $27,290.81 | $136,454.05 | $272,908.10 |