Property Info
- MLS O6411329
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2658
- Living Area (sqft) 2102
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate3.3 | Gross Yield4.6% | Annual Rent$30,000.00 | Property Taxes$8,540.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $8,540.00 | $42,700.00 | $85,400.00 | |||
| Net Cash Flow | $21,460.00 | $107,300.00 | $214,600.00 |