Property Info
- MLS O6384088
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 3066
- Living Area (sqft) 2557
- Foundation Slab
- Min Lease Slab
Interior Features
- Built-in Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield7.6% | Annual Rent$31,200.00 | Property Taxes$10,232.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $10,232.00 | $51,160.00 | $102,320.00 | |||
| Net Cash Flow | $20,968.00 | $104,840.00 | $209,680.00 |