Property Info
- MLS S5118541
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1459
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.1 | Gross Yield8.8% | Annual Rent$22,800.00 | Property Taxes$1,835.45 | 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 | $1,835.45 | $9,177.25 | $18,354.50 | |||
| Net Cash Flow | $20,964.55 | $104,822.75 | $209,645.50 |