Property Info
- MLS S5129022
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2670
- Living Area (sqft) 2120
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.6% | Annual Rent$30,000.00 | Property Taxes$7,387.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $7,387.11 | $36,935.55 | $73,871.10 | |||
| Net Cash Flow | $22,612.89 | $113,064.45 | $226,128.90 |