Property Info
- MLS G5089877
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1440
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Thermostat
Cash Flow
| Cap Rate3.5 | Gross Yield4% | Annual Rent$25,200.00 | Property Taxes$3,547.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,547.49 | $17,737.45 | $35,474.90 | |||
| Net Cash Flow | $21,652.51 | $108,262.55 | $216,525.10 |