Property Info
- MLS S5124328
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2298
- Living Area (sqft) 1675
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.1% | Annual Rent$18,000.00 | Property Taxes$3,495.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,495.00 | $17,475.00 | $34,950.00 | |||
| Net Cash Flow | $14,505.00 | $72,525.00 | $145,050.00 |