Property Info
- MLS G5109949
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 3244
- Living Area (sqft) 2658
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate2.8 | Gross Yield3.8% | Annual Rent$19,200.00 | Property Taxes$5,267.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $5,267.46 | $26,337.30 | $52,674.60 | |||
| Net Cash Flow | $13,932.54 | $69,662.70 | $139,325.40 |