Property Info
- MLS N6137760
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1748
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield7.2% | Annual Rent$24,000.00 | Property Taxes$5,311.84 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $5,311.84 | $26,559.20 | $53,118.40 | |||
| Net Cash Flow | $18,688.16 | $93,440.80 | $186,881.60 |