Property Info
- MLS C7523870
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2798
- Living Area (sqft) 1946
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.5 | Gross Yield8.8% | Annual Rent$36,000.00 | Property Taxes$5,415.62 | 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 | $5,415.62 | $27,078.10 | $54,156.20 | |||
| Net Cash Flow | $30,584.38 | $152,921.90 | $305,843.80 |