Property Info
- MLS D6145497
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2672
- Living Area (sqft) 1879
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
Cash Flow
| Cap Rate6.2 | Gross Yield7.5% | Annual Rent$30,000.00 | Property Taxes$5,246.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,246.29 | $26,231.45 | $52,462.90 | |||
| Net Cash Flow | $24,753.71 | $123,768.55 | $247,537.10 |