Property Info
- MLS C7528510
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1296
- Living Area (sqft) 1500
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.5 | Gross Yield4.3% | Annual Rent$18,000.00 | Property Taxes$3,346.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,346.49 | $16,732.45 | $33,464.90 | |||
| Net Cash Flow | $14,653.51 | $73,267.55 | $146,535.10 |