Property Info
- MLS D6139437
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1608
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Split Bedroom
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate11.5 | Gross Yield13% | Annual Rent$48,000.00 | Property Taxes$5,651.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $5,651.30 | $28,256.50 | $56,513.00 | |||
| Net Cash Flow | $42,348.70 | $211,743.50 | $423,487.00 |