Property Info
- MLS S5132531
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2070
- Living Area (sqft) 1462
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.4 | Gross Yield7.7% | Annual Rent$30,000.00 | Property Taxes$1,367.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $1,367.00 | $6,835.00 | $13,670.00 | |||
| Net Cash Flow | $28,633.00 | $143,165.00 | $286,330.00 |