Property Info
- MLS OM715893
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3564
- Living Area (sqft) 3564
- Foundation Slab
- Min Lease Slab
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Central Vaccum
- Eat-in Kitchen
- High Ceilings
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate0.8 | Gross Yield0.9% | Annual Rent$20,400.00 | Property Taxes$2,823.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,823.00 | $14,115.00 | $28,230.00 | |||
| Net Cash Flow | $17,577.00 | $87,885.00 | $175,770.00 |