Property Info
- MLS O6394843
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 10180
- Living Area (sqft) 1680
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.7 | Gross Yield7.2% | Annual Rent$54,000.00 | Property Taxes$3,569.88 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $3,569.88 | $17,849.40 | $35,698.80 | |||
| Net Cash Flow | $50,430.12 | $252,150.60 | $504,301.20 |