Property Info
- MLS C7510871
- Unit No -
- Bedrooms 6
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2500
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate8.5 | Gross Yield10.3% | Annual Rent$36,000.00 | Property Taxes$6,333.06 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $6,333.06 | $31,665.30 | $63,330.60 | |||
| Net Cash Flow | $29,666.94 | $148,334.70 | $296,669.40 |