Property Info
- MLS OM728003
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) 5965
- Living Area (sqft) 5072
- Foundation Slab
- Min Lease Slab
Interior Features
- Built-in Features
- Ceiling Fans(s)
- In Wall Pest System
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Wet Bar
Cash Flow
| Cap Rate1.7 | Gross Yield2.1% | Annual Rent$27,600.00 | Property Taxes$5,211.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $5,211.31 | $26,056.55 | $52,113.10 | |||
| Net Cash Flow | $22,388.69 | $111,943.45 | $223,886.90 |