Property Info
- MLS OM706707
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) 2691
- Living Area (sqft) 2691
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.8 | Gross Yield4.2% | Annual Rent$15,600.00 | Property Taxes$1,402.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,402.42 | $7,012.10 | $14,024.20 | |||
| Net Cash Flow | $14,197.58 | $70,987.90 | $141,975.80 |