Property Info
- MLS G5111585
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1725
- Living Area (sqft) 1161
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield6.5% | Annual Rent$22,800.00 | Property Taxes$4,226.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,226.14 | $21,130.70 | $42,261.40 | |||
| Net Cash Flow | $18,573.86 | $92,869.30 | $185,738.60 |