Property Info
- MLS S5118549
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1651
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate8.4 | Gross Yield8.6% | Annual Rent$30,000.00 | Property Taxes$624.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $624.00 | $3,120.00 | $6,240.00 | |||
| Net Cash Flow | $29,376.00 | $146,880.00 | $293,760.00 |