Property Info
- MLS OM665709
- Unit No -
- Bedrooms 8
- Bathrooms 7
- Area (sqft) -
- Living Area (sqft) 5992
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.1 | Gross Yield2.4% | Annual Rent$54,000.00 | Property Taxes$8,015.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $8,015.04 | $40,075.20 | $80,150.40 | |||
| Net Cash Flow | $45,984.96 | $229,924.80 | $459,849.60 |