Property Info
- MLS S5118595
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1680
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate6.2 | Gross Yield7.4% | Annual Rent$31,200.00 | Property Taxes$5,239.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $5,239.03 | $26,195.15 | $52,390.30 | |||
| Net Cash Flow | $25,960.97 | $129,804.85 | $259,609.70 |