Property Info
- MLS S5110164
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1669
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate7.1 | Gross Yield8.2% | Annual Rent$27,600.00 | Property Taxes$3,909.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $3,909.73 | $19,548.65 | $39,097.30 | |||
| Net Cash Flow | $23,690.27 | $118,451.35 | $236,902.70 |