Property Info
- MLS G5092341
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1152
- Foundation Block, Crawlspace
- Min Lease Block, Crawlspace
Interior Features
- Accessibility Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- L Dining
- Living Room/Dining Room Combo
- Split Bedroom
Cash Flow
| Cap Rate3.9 | Gross Yield4.8% | Annual Rent$9,600.00 | Property Taxes$1,820.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $1,820.61 | $9,103.05 | $18,206.10 | |||
| Net Cash Flow | $7,779.39 | $38,896.95 | $77,793.90 |