Property Info
- MLS G5097168
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2321
- Living Area (sqft) 1272
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- L Dining
- Living Room/Dining Room Combo
- Other
- Split Bedroom
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.2% | Annual Rent$22,800.00 | Property Taxes$4,807.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,807.11 | $24,035.55 | $48,071.10 | |||
| Net Cash Flow | $17,992.89 | $89,964.45 | $179,928.90 |