Property Info
- MLS N6135798
- Unit No -
- Bedrooms 5
- Bathrooms 6
- Area (sqft) -
- Living Area (sqft) 2495
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.7 | Gross Yield2.8% | Annual Rent$19,200.00 | Property Taxes$7,713.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $7,713.50 | $38,567.50 | $77,135.00 | |||
| Net Cash Flow | $11,486.50 | $57,432.50 | $114,865.00 |