Property Info
- MLS S5129822
- Unit No A-B
- Bedrooms 6
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2383
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate7.1 | Gross Yield8.2% | Annual Rent$40,800.00 | Property Taxes$5,326.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $5,326.00 | $26,630.00 | $53,260.00 | |||
| Net Cash Flow | $35,474.00 | $177,370.00 | $354,740.00 |