Property Info
- MLS S5118099
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1903
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate7.4 | Gross Yield9.1% | Annual Rent$29,400.00 | Property Taxes$5,468.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $5,468.00 | $27,340.00 | $54,680.00 | |||
| Net Cash Flow | $23,932.00 | $119,660.00 | $239,320.00 |