Property Info
- MLS S5135289
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1184
- Living Area (sqft) 930
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Ninguno
- Primary Bedroom Main Floor
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.0 | Gross Yield7.2% | Annual Rent$18,000.00 | Property Taxes$3,054.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,054.31 | $15,271.55 | $30,543.10 | |||
| Net Cash Flow | $14,945.69 | $74,728.45 | $149,456.90 |