Property Info
- MLS S5114563
- Unit No -
- Bedrooms 4
- Bathrooms 7
- Area (sqft) -
- Living Area (sqft) 1541
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
Cash Flow
| Cap Rate4.0 | Gross Yield4.7% | Annual Rent$12,000.00 | Property Taxes$1,589.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,589.90 | $7,949.50 | $15,899.00 | |||
| Net Cash Flow | $10,410.10 | $52,050.50 | $104,101.00 |