Property Info
- MLS G5089366
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2009
- Foundation Block
- Min Lease Block
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Skylight(s)
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treat
Cash Flow
| Cap Rate9.8 | Gross Yield10.6% | Annual Rent$78,000.00 | Property Taxes$5,812.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $78,000.00 $6,500.00 / mo | $390,000.00 $6,500.00 / mo | $780,000.00 $6,500.00 / mo | |||
| Estimated Expenses | $5,812.21 | $29,061.05 | $58,122.10 | |||
| Net Cash Flow | $72,187.79 | $360,938.95 | $721,877.90 |