Property Info
- MLS S5113268
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1357
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield7.8% | Annual Rent$20,700.00 | Property Taxes$3,418.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,700.00 $1,725.00 / mo | $103,500.00 $1,725.00 / mo | $207,000.00 $1,725.00 / mo | |||
| Estimated Expenses | $3,418.17 | $17,090.85 | $34,181.70 | |||
| Net Cash Flow | $17,281.83 | $86,409.15 | $172,818.30 |