Property Info
- MLS OM675622
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3200
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
Interior Features
- Accessibility Features
- Cathedral Ceiling(s)
- Central Vaccum
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.7 | Gross Yield4.9% | Annual Rent$156,000.00 | Property Taxes$7,689.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $156,000.00 $13,000.00 / mo | $780,000.00 $13,000.00 / mo | $1,560,000.00 $13,000.00 / mo | |||
| Estimated Expenses | $7,689.02 | $38,445.10 | $76,890.20 | |||
| Net Cash Flow | $148,310.98 | $741,554.90 | $1,483,109.80 |