Property Info
- MLS G5114411
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 917
- Living Area (sqft) 917
- Foundation Stilt/On Piling
- Min Lease Stilt/On Piling
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate11.1 | Gross Yield12% | Annual Rent$15,000.00 | Property Taxes$1,065.75 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,065.75 | $5,328.75 | $10,657.50 | |||
| Net Cash Flow | $13,934.25 | $69,671.25 | $139,342.50 |