Property Info
- MLS S5124174
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1646
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield6.8% | Annual Rent$20,400.00 | Property Taxes$3,431.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,431.30 | $17,156.50 | $34,313.00 | |||
| Net Cash Flow | $16,968.70 | $84,843.50 | $169,687.00 |