Property Info
- MLS S5129540
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1832
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate11.1 | Gross Yield11.4% | Annual Rent$55,200.00 | Property Taxes$1,459.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $55,200.00 $4,600.00 / mo | $276,000.00 $4,600.00 / mo | $552,000.00 $4,600.00 / mo | |||
| Estimated Expenses | $1,459.79 | $7,298.95 | $14,597.90 | |||
| Net Cash Flow | $53,740.21 | $268,701.05 | $537,402.10 |