Property Info
- MLS S5129233
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1556
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.7 | Gross Yield6.8% | Annual Rent$30,000.00 | Property Taxes$5,096.00 | 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 | $5,096.00 | $25,480.00 | $50,960.00 | |||
| Net Cash Flow | $24,904.00 | $124,520.00 | $249,040.00 |