Property Info
- MLS G5113480
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2100
- Living Area (sqft) 1440
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate3.8 | Gross Yield4.8% | Annual Rent$25,200.00 | Property Taxes$5,352.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $5,352.42 | $26,762.10 | $53,524.20 | |||
| Net Cash Flow | $19,847.58 | $99,237.90 | $198,475.80 |