Property Info
- MLS G5082192
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 2743
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate8.4 | Gross Yield9% | Annual Rent$45,000.00 | Property Taxes$2,847.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,000.00 $3,750.00 / mo | $225,000.00 $3,750.00 / mo | $450,000.00 $3,750.00 / mo | |||
| Estimated Expenses | $2,847.69 | $14,238.45 | $28,476.90 | |||
| Net Cash Flow | $42,152.31 | $210,761.55 | $421,523.10 |