Property Info
- MLS S5131369
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1430
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.5 | Gross Yield6.5% | Annual Rent$25,200.00 | Property Taxes$3,812.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,812.69 | $19,063.45 | $38,126.90 | |||
| Net Cash Flow | $21,387.31 | $106,936.55 | $213,873.10 |