Property Info
- MLS S5123386
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1350
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate6.5 | Gross Yield7.6% | Annual Rent$24,000.00 | Property Taxes$3,629.23 | 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 | $3,629.23 | $18,146.15 | $36,292.30 | |||
| Net Cash Flow | $20,370.77 | $101,853.85 | $203,707.70 |