Property Info
- MLS S5129724
- Unit No 1
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1080
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Living Room/Dining Room Combo
- Other
Cash Flow
| Cap Rate6.8 | Gross Yield8.2% | Annual Rent$19,500.00 | Property Taxes$3,216.75 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,500.00 $1,625.00 / mo | $97,500.00 $1,625.00 / mo | $195,000.00 $1,625.00 / mo | |||
| Estimated Expenses | $3,216.75 | $16,083.75 | $32,167.50 | |||
| Net Cash Flow | $16,283.25 | $81,416.25 | $162,832.50 |