Property Info
- MLS O6388839
- Unit No -
- Bedrooms 6
- Bathrooms 3
- Area (sqft) 2568
- Living Area (sqft) 2568
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate8.7 | Gross Yield9.7% | Annual Rent$45,600.00 | Property Taxes$4,643.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,600.00 $3,800.00 / mo | $228,000.00 $3,800.00 / mo | $456,000.00 $3,800.00 / mo | |||
| Estimated Expenses | $4,643.00 | $23,215.00 | $46,430.00 | |||
| Net Cash Flow | $40,957.00 | $204,785.00 | $409,570.00 |