Property Info
- MLS G5105200
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1454
- Living Area (sqft) 1454
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate3.8 | Gross Yield4.3% | Annual Rent$18,192.00 | Property Taxes$1,924.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,192.00 $1,516.00 / mo | $90,960.00 $1,516.00 / mo | $181,920.00 $1,516.00 / mo | |||
| Estimated Expenses | $1,924.04 | $9,620.20 | $19,240.40 | |||
| Net Cash Flow | $16,267.96 | $81,339.80 | $162,679.60 |