Property Info
- MLS G5111095
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1980
- Living Area (sqft) 1258
- Foundation Slab
- Min Lease Slab
Interior Features
- Accessibility Features
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.3 | Gross Yield3.1% | Annual Rent$27,000.00 | Property Taxes$6,856.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $6,856.82 | $34,284.10 | $68,568.20 | |||
| Net Cash Flow | $20,143.18 | $100,715.90 | $201,431.80 |