Property Info
- MLS O6396233
- Unit No -
- Bedrooms 6
- Bathrooms 6
- Area (sqft) 5144
- Living Area (sqft) 3884
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate4.1 | Gross Yield5.6% | Annual Rent$75,420.00 | Property Taxes$20,080.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $75,420.00 $6,285.00 / mo | $377,100.00 $6,285.00 / mo | $754,200.00 $6,285.00 / mo | |||
| Estimated Expenses | $20,080.80 | $100,404.00 | $200,808.00 | |||
| Net Cash Flow | $55,339.20 | $276,696.00 | $553,392.00 |