Property Info
- MLS G5106431
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2207
- Living Area (sqft) 1711
- Foundation Block
- Min Lease Block
Interior Features
- Built-in Features
- Ceiling Fans(s)
- High Ceilings
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate8.1 | Gross Yield8.7% | Annual Rent$42,000.00 | Property Taxes$2,749.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $2,749.00 | $13,745.00 | $27,490.00 | |||
| Net Cash Flow | $39,251.00 | $196,255.00 | $392,510.00 |