Property Info
- MLS S5120745
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1662
- Living Area (sqft) 1662
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate10.0 | Gross Yield11.1% | Annual Rent$21,000.00 | Property Taxes$1,963.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $1,963.67 | $9,818.35 | $19,636.70 | |||
| Net Cash Flow | $19,036.33 | $95,181.65 | $190,363.30 |