Property Info
- MLS O6388827
- Unit No -
- Bedrooms 6
- Bathrooms 3
- Area (sqft) 2568
- Living Area (sqft) 2568
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate8.4 | Gross Yield9.5% | Annual Rent$44,700.00 | Property Taxes$5,111.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $44,700.00 $3,725.00 / mo | $223,500.00 $3,725.00 / mo | $447,000.00 $3,725.00 / mo | |||
| Estimated Expenses | $5,111.18 | $25,555.90 | $51,111.80 | |||
| Net Cash Flow | $39,588.82 | $197,944.10 | $395,888.20 |