Property Info
- MLS G5101529
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2976
- Living Area (sqft) 2439
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Solid Surface Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate0.8 | Gross Yield2.4% | Annual Rent$12,000.00 | Property Taxes$7,781.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $7,781.37 | $38,906.85 | $77,813.70 | |||
| Net Cash Flow | $4,218.63 | $21,093.15 | $42,186.30 |