Property Info
- MLS G5113292
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1347
- Living Area (sqft) 1076
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate12.4 | Gross Yield13.2% | Annual Rent$42,900.00 | Property Taxes$2,470.26 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,900.00 $3,575.00 / mo | $214,500.00 $3,575.00 / mo | $429,000.00 $3,575.00 / mo | |||
| Estimated Expenses | $2,470.26 | $12,351.30 | $24,702.60 | |||
| Net Cash Flow | $40,429.74 | $202,148.70 | $404,297.40 |