Property Info
- MLS C7519270
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2078
- Living Area (sqft) 1330
- Foundation Slab
- Min Lease Slab
Interior Features
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate2.6 | Gross Yield3.7% | Annual Rent$20,388.00 | Property Taxes$5,938.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,388.00 $1,699.00 / mo | $101,940.00 $1,699.00 / mo | $203,880.00 $1,699.00 / mo | |||
| Estimated Expenses | $5,938.09 | $29,690.45 | $59,380.90 | |||
| Net Cash Flow | $14,449.91 | $72,249.55 | $144,499.10 |