Property Info
- MLS S5124260
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1447
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate1.9 | Gross Yield3.1% | Annual Rent$13,020.00 | Property Taxes$4,932.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,020.00 $1,085.00 / mo | $65,100.00 $1,085.00 / mo | $130,200.00 $1,085.00 / mo | |||
| Estimated Expenses | $4,932.90 | $24,664.50 | $49,329.00 | |||
| Net Cash Flow | $8,087.10 | $40,435.50 | $80,871.00 |