Property Info
- MLS S5112904
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3196
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield5.8% | Annual Rent$75,000.00 | Property Taxes$12,885.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $75,000.00 $6,250.00 / mo | $375,000.00 $6,250.00 / mo | $750,000.00 $6,250.00 / mo | |||
| Estimated Expenses | $12,885.00 | $64,425.00 | $128,850.00 | |||
| Net Cash Flow | $62,115.00 | $310,575.00 | $621,150.00 |