Property Info
- MLS S5127784
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1706
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.6 | Gross Yield6.7% | Annual Rent$28,200.00 | Property Taxes$4,486.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $4,486.83 | $22,434.15 | $44,868.30 | |||
| Net Cash Flow | $23,713.17 | $118,565.85 | $237,131.70 |