Property Info
- MLS S5113269
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1378
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Thermostat Attic Fan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield7.7% | Annual Rent$19,620.00 | Property Taxes$2,488.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,620.00 $1,635.00 / mo | $98,100.00 $1,635.00 / mo | $196,200.00 $1,635.00 / mo | |||
| Estimated Expenses | $2,488.48 | $12,442.40 | $24,884.80 | |||
| Net Cash Flow | $17,131.52 | $85,657.60 | $171,315.20 |