Property Info
- MLS S5119630
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1896
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate12.7 | Gross Yield13.9% | Annual Rent$34,800.00 | Property Taxes$3,164.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $3,164.52 | $15,822.60 | $31,645.20 | |||
| Net Cash Flow | $31,635.48 | $158,177.40 | $316,354.80 |