Property Info
- MLS S5117108
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 10890
- Living Area (sqft) 1593
- Foundation Basement, Other
- Min Lease Basement, Other
Interior Features
- Accessibility Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate6.3 | Gross Yield6.5% | Annual Rent$22,800.00 | Property Taxes$769.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $769.57 | $3,847.85 | $7,695.70 | |||
| Net Cash Flow | $22,030.43 | $110,152.15 | $220,304.30 |