Property Info
- MLS S5117406
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1472
- Foundation Other
- Min Lease Other
Interior Features
- Split Bedroom
Cash Flow
| Cap Rate19.2 | Gross Yield20% | Annual Rent$42,000.00 | Property Taxes$1,673.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $1,673.00 | $8,365.00 | $16,730.00 | |||
| Net Cash Flow | $40,327.00 | $201,635.00 | $403,270.00 |