Property Info
- MLS S5132992
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1620
- Living Area (sqft) 1270
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Stone Counters
Cash Flow
| Cap Rate7.0 | Gross Yield8.4% | Annual Rent$24,000.00 | Property Taxes$3,973.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,973.00 | $19,865.00 | $39,730.00 | |||
| Net Cash Flow | $20,027.00 | $100,135.00 | $200,270.00 |