Property Info
- MLS S5135093
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2320
- Living Area (sqft) 1500
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate3.9 | Gross Yield5.4% | Annual Rent$20,400.00 | Property Taxes$5,687.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $5,687.00 | $28,435.00 | $56,870.00 | |||
| Net Cash Flow | $14,713.00 | $73,565.00 | $147,130.00 |