Property Info
- MLS R4909994
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2102
- Living Area (sqft) 1910
- Foundation Block
- Min Lease -
Interior Features
- Ceiling Fans(s)
- Ninguno
Cash Flow
| Cap Rate4.8 | Gross Yield6% | Annual Rent$30,600.00 | Property Taxes$6,337.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $6,337.08 | $31,685.40 | $63,370.80 | |||
| Net Cash Flow | $24,262.92 | $121,314.60 | $242,629.20 |