Property Info
- MLS O6390533
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 2455
- Living Area (sqft) 2455
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- In Wall Pest System
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield6.7% | Annual Rent$35,880.00 | Property Taxes$5,522.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,880.00 $2,990.00 / mo | $179,400.00 $2,990.00 / mo | $358,800.00 $2,990.00 / mo | |||
| Estimated Expenses | $5,522.00 | $27,610.00 | $55,220.00 | |||
| Net Cash Flow | $30,358.00 | $151,790.00 | $303,580.00 |