Property Info
- MLS S5105479
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1026
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Split Bedroom
Cash Flow
| Cap Rate6.1 | Gross Yield7% | Annual Rent$18,600.00 | Property Taxes$2,492.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,492.61 | $12,463.05 | $24,926.10 | |||
| Net Cash Flow | $16,107.39 | $80,536.95 | $161,073.90 |