Property Info
- MLS S5109950
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1104
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate9.3 | Gross Yield10.4% | Annual Rent$18,000.00 | Property Taxes$1,835.17 | 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 | $1,835.17 | $9,175.85 | $18,351.70 | |||
| Net Cash Flow | $16,164.83 | $80,824.15 | $161,648.30 |