Property Info
- MLS C7517564
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2047
- Living Area (sqft) 1348
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield8.5% | Annual Rent$30,000.00 | Property Taxes$5,331.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,331.25 | $26,656.25 | $53,312.50 | |||
| Net Cash Flow | $24,668.75 | $123,343.75 | $246,687.50 |