Property Info
- MLS S5135051
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1680
- Living Area (sqft) 1280
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield7.3% | Annual Rent$31,200.00 | Property Taxes$5,034.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $5,034.10 | $25,170.50 | $50,341.00 | |||
| Net Cash Flow | $26,165.90 | $130,829.50 | $261,659.00 |