Property Info
- MLS S5129159
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1133
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.8 | Gross Yield3% | Annual Rent$9,600.00 | Property Taxes$490.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $490.98 | $2,454.90 | $4,909.80 | |||
| Net Cash Flow | $9,109.02 | $45,545.10 | $91,090.20 |