Property Info
- MLS G5109156
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1277
- Living Area (sqft) 1277
- Foundation Slab
- Min Lease Slab
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate4.9 | Gross Yield5.8% | Annual Rent$34,800.00 | Property Taxes$5,745.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $5,745.63 | $28,728.15 | $57,456.30 | |||
| Net Cash Flow | $29,054.37 | $145,271.85 | $290,543.70 |