Property Info
- MLS G5088482
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3134
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Solid Wood Cabinets
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.2 | Gross Yield3.3% | Annual Rent$24,000.00 | Property Taxes$7,785.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $7,785.53 | $38,927.65 | $77,855.30 | |||
| Net Cash Flow | $16,214.47 | $81,072.35 | $162,144.70 |