Property Info
- MLS N6138561
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2164
- Foundation Slab
- Min Lease Slab
Interior Features
- Solid Surface Counters
Cash Flow
| Cap Rate7.1 | Gross Yield7.9% | Annual Rent$60,000.00 | Property Taxes$5,855.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $5,855.83 | $29,279.15 | $58,558.30 | |||
| Net Cash Flow | $54,144.17 | $270,720.85 | $541,441.70 |