Property Info
- MLS S5121355
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3392
- Living Area (sqft) 2283
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.2 | Gross Yield5.1% | Annual Rent$25,200.00 | Property Taxes$4,438.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,438.00 | $22,190.00 | $44,380.00 | |||
| Net Cash Flow | $20,762.00 | $103,810.00 | $207,620.00 |