Property Info
- MLS S5120808
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1300
- Living Area (sqft) 1200
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.8 | Gross Yield8% | Annual Rent$24,000.00 | Property Taxes$3,558.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,558.00 | $17,790.00 | $35,580.00 | |||
| Net Cash Flow | $20,442.00 | $102,210.00 | $204,420.00 |