Property Info
- MLS S5120745
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1662
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate9.2 | Gross Yield10.2% | Annual Rent$20,400.00 | Property Taxes$1,963.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $1,963.67 | $9,818.35 | $19,636.70 | |||
| Net Cash Flow | $18,436.33 | $92,181.65 | $184,363.30 |