Property Info
- MLS O6397294
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2119
- Living Area (sqft) 1542
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Other
- Window Treatments
Cash Flow
| Cap Rate6.0 | Gross Yield7.3% | Annual Rent$45,540.00 | Property Taxes$8,288.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,540.00 $3,795.00 / mo | $227,700.00 $3,795.00 / mo | $455,400.00 $3,795.00 / mo | |||
| Estimated Expenses | $8,288.00 | $41,440.00 | $82,880.00 | |||
| Net Cash Flow | $37,252.00 | $186,260.00 | $372,520.00 |