Property Info
- MLS S5111651
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1216
- Foundation Slab
- Min Lease Slab
Interior Features
- Dry Bar
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Window Treatments
Cash Flow
| Cap Rate7.6 | Gross Yield8.7% | Annual Rent$24,000.00 | Property Taxes$2,998.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,998.50 | $14,992.50 | $29,985.00 | |||
| Net Cash Flow | $21,001.50 | $105,007.50 | $210,015.00 |