Property Info
- MLS O6403255
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2032
- Living Area (sqft) 1644
- Foundation Block
- Min Lease Block
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate7.9 | Gross Yield9% | Annual Rent$31,560.00 | Property Taxes$3,840.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,560.00 $2,630.00 / mo | $157,800.00 $2,630.00 / mo | $315,600.00 $2,630.00 / mo | |||
| Estimated Expenses | $3,840.63 | $19,203.15 | $38,406.30 | |||
| Net Cash Flow | $27,719.37 | $138,596.85 | $277,193.70 |