Property Info
- MLS R4908173
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2151
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
Cash Flow
| Cap Rate7.3 | Gross Yield7.8% | Annual Rent$30,900.00 | Property Taxes$2,052.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,900.00 $2,575.00 / mo | $154,500.00 $2,575.00 / mo | $309,000.00 $2,575.00 / mo | |||
| Estimated Expenses | $2,052.97 | $10,264.85 | $20,529.70 | |||
| Net Cash Flow | $28,847.03 | $144,235.15 | $288,470.30 |