Property Info
- MLS O6380497
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 1800
- Living Area (sqft) 1567
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate10.1 | Gross Yield10.9% | Annual Rent$64,260.00 | Property Taxes$4,906.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $64,260.00 $5,355.00 / mo | $321,300.00 $5,355.00 / mo | $642,600.00 $5,355.00 / mo | |||
| Estimated Expenses | $4,906.87 | $24,534.35 | $49,068.70 | |||
| Net Cash Flow | $59,353.13 | $296,765.65 | $593,531.30 |