Property Info
- MLS G5106803
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2430
- Living Area (sqft) 1846
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate1.2 | Gross Yield1.5% | Annual Rent$15,000.00 | Property Taxes$3,094.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $3,094.56 | $15,472.80 | $30,945.60 | |||
| Net Cash Flow | $11,905.44 | $59,527.20 | $119,054.40 |