Property Info
- MLS S5121969
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1951
- Foundation Block
- Min Lease Block
Interior Features
- Other
Cash Flow
| Cap Rate5.4 | Gross Yield6.6% | Annual Rent$38,400.00 | Property Taxes$7,035.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $7,035.08 | $35,175.40 | $70,350.80 | |||
| Net Cash Flow | $31,364.92 | $156,824.60 | $313,649.20 |