Property Info
- MLS S5125269
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1488
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Split Bedroom
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate5.1 | Gross Yield5.8% | Annual Rent$20,340.00 | Property Taxes$2,494.78 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $2,494.78 | $12,473.90 | $24,947.80 | |||
| Net Cash Flow | $17,845.22 | $89,226.10 | $178,452.20 |