Property Info
- MLS O6385631
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 1798
- Living Area (sqft) 1362
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Solid Wood Cabinets
Cash Flow
| Cap Rate3.5 | Gross Yield4.4% | Annual Rent$15,600.00 | Property Taxes$3,067.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $3,067.29 | $15,336.45 | $30,672.90 | |||
| Net Cash Flow | $12,532.71 | $62,663.55 | $125,327.10 |