Property Info
- MLS G5095680
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1633
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Eat-in Kitchen
- High Ceilings
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield6.5% | Annual Rent$21,600.00 | Property Taxes$3,526.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,526.17 | $17,630.85 | $35,261.70 | |||
| Net Cash Flow | $18,073.83 | $90,369.15 | $180,738.30 |