Property Info
- MLS C7524072
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1936
- Living Area (sqft) 1543
- Foundation Slab
- Min Lease Slab
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield6.8% | Annual Rent$32,400.00 | Property Taxes$5,936.81 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $5,936.81 | $29,684.05 | $59,368.10 | |||
| Net Cash Flow | $26,463.19 | $132,315.95 | $264,631.90 |