Property Info
- MLS C7519272
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1992
- Living Area (sqft) 1351
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate6.4 | Gross Yield8% | Annual Rent$20,400.00 | Property Taxes$3,966.93 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,966.93 | $19,834.65 | $39,669.30 | |||
| Net Cash Flow | $16,433.07 | $82,165.35 | $164,330.70 |