Property Info
- MLS S5111646
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1340
- Foundation Block
- Min Lease Block
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate13.1 | Gross Yield13.3% | Annual Rent$43,200.00 | Property Taxes$738.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $738.97 | $3,694.85 | $7,389.70 | |||
| Net Cash Flow | $42,461.03 | $212,305.15 | $424,610.30 |