Property Info
- MLS S5115441
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1420
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.9 | Gross Yield7.9% | Annual Rent$33,600.00 | Property Taxes$4,248.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $4,248.77 | $21,243.85 | $42,487.70 | |||
| Net Cash Flow | $29,351.23 | $146,756.15 | $293,512.30 |