Property Info
- MLS S5125148
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1578
- Foundation Other
- Min Lease -
Interior Features
- Other
Cash Flow
| Cap Rate5.8 | Gross Yield7.3% | Annual Rent$22,200.00 | Property Taxes$4,443.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $4,443.50 | $22,217.50 | $44,435.00 | |||
| Net Cash Flow | $17,756.50 | $88,782.50 | $177,565.00 |