Property Info
- MLS O6240782
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2760
- Foundation Block, Crawlspace
- Min Lease Block, Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.1 | Gross Yield3.9% | Annual Rent$18,000.00 | Property Taxes$3,902.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,902.68 | $19,513.40 | $39,026.80 | |||
| Net Cash Flow | $14,097.32 | $70,486.60 | $140,973.20 |