Property Info
- MLS O6375545
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 2245
- Living Area (sqft) 1917
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Window Treatments
Cash Flow
| Cap Rate1.0 | Gross Yield2.5% | Annual Rent$16,200.00 | Property Taxes$9,806.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $9,806.23 | $49,031.15 | $98,062.30 | |||
| Net Cash Flow | $6,393.77 | $31,968.85 | $63,937.70 |