Property Info
- MLS S5117141
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1410
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate8.2 | Gross Yield8.8% | Annual Rent$26,400.00 | Property Taxes$1,713.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $1,713.19 | $8,565.95 | $17,131.90 | |||
| Net Cash Flow | $24,686.81 | $123,434.05 | $246,868.10 |