Property Info
- MLS S5124568
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2130
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Solid Wood Cabinets
Cash Flow
| Cap Rate2.3 | Gross Yield3.5% | Annual Rent$14,400.00 | Property Taxes$4,847.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $4,847.48 | $24,237.40 | $48,474.80 | |||
| Net Cash Flow | $9,552.52 | $47,762.60 | $95,525.20 |