Property Info
- MLS G5110900
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 8320
- Living Area (sqft) 2051
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate3.1 | Gross Yield4.5% | Annual Rent$12,000.00 | Property Taxes$3,714.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $3,714.00 | $18,570.00 | $37,140.00 | |||
| Net Cash Flow | $8,286.00 | $41,430.00 | $82,860.00 |