Property Info
- MLS O6418718
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 3636
- Living Area (sqft) 3636
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.5 | Gross Yield8.3% | Annual Rent$108,000.00 | Property Taxes$10,644.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $108,000.00 $9,000.00 / mo | $540,000.00 $9,000.00 / mo | $1,080,000.00 $9,000.00 / mo | |||
| Estimated Expenses | $10,644.00 | $53,220.00 | $106,440.00 | |||
| Net Cash Flow | $97,356.00 | $486,780.00 | $973,560.00 |