Property Info
- MLS G5107014
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1961
- Living Area (sqft) 1961
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- Elevator
- High Ceilings
- Window Treatments
Cash Flow
| Cap Rate0.9 | Gross Yield1.6% | Annual Rent$9,900.00 | Property Taxes$4,541.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,900.00 $825.00 / mo | $49,500.00 $825.00 / mo | $99,000.00 $825.00 / mo | |||
| Estimated Expenses | $4,541.56 | $22,707.80 | $45,415.60 | |||
| Net Cash Flow | $5,358.44 | $26,792.20 | $53,584.40 |