Property Info
- MLS S5130249
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1011
- Foundation Slab
- Min Lease Slab
Interior Features
- High Ceilings
- Thermostat
Cash Flow
| Cap Rate7.9 | Gross Yield9% | Annual Rent$20,340.00 | Property Taxes$2,586.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $2,586.00 | $12,930.00 | $25,860.00 | |||
| Net Cash Flow | $17,754.00 | $88,770.00 | $177,540.00 |