Property Info
- MLS C7512947
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1859
- Living Area (sqft) 1500
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate17.7 | Gross Yield18.5% | Annual Rent$60,000.00 | Property Taxes$2,427.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $2,427.82 | $12,139.10 | $24,278.20 | |||
| Net Cash Flow | $57,572.18 | $287,860.90 | $575,721.80 |