Property Info
- MLS G5085176
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1998
- Foundation Slab
- Min Lease Slab
Interior Features
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
Cap Rate3.9 | Gross Yield4.6% | Annual Rent$34,320.00 | Property Taxes$4,858.79 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $34,320.00 $2,860.00 / mo | $171,600.00 $2,860.00 / mo | $343,200.00 $2,860.00 / mo | |||
Estimated Expenses | $4,858.79 | $24,293.95 | $48,587.90 | |||
Net Cash Flow | $29,461.21 | $147,306.05 | $294,612.10 |