Property Info
- MLS S5108255
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2401
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.1 | Gross Yield3.3% | Annual Rent$18,000.00 | Property Taxes$801.00 | 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 | $801.00 | $4,005.00 | $8,010.00 | |||
| Net Cash Flow | $17,199.00 | $85,995.00 | $171,990.00 |