Property Info
- MLS S5129317
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1878
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Other
- Thermostat
Cash Flow
| Cap Rate2.7 | Gross Yield3.7% | Annual Rent$19,200.00 | Property Taxes$4,871.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $4,871.00 | $24,355.00 | $48,710.00 | |||
| Net Cash Flow | $14,329.00 | $71,645.00 | $143,290.00 |