Property Info
- MLS S5117105
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1296
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate5.5 | Gross Yield6% | Annual Rent$24,000.00 | Property Taxes$1,984.42 | 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 | $1,984.42 | $9,922.10 | $19,844.20 | |||
| Net Cash Flow | $22,015.58 | $110,077.90 | $220,155.80 |