Property Info
- MLS O6378263
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1982
- Living Area (sqft) 1555
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.9 | Gross Yield7.5% | Annual Rent$25,200.00 | Property Taxes$5,210.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $5,210.23 | $26,051.15 | $52,102.30 | |||
| Net Cash Flow | $19,989.77 | $99,948.85 | $199,897.70 |