Property Info
- MLS S5135868
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1848
- Living Area (sqft) 1848
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
Cash Flow
| Cap Rate5.9 | Gross Yield6.4% | Annual Rent$26,400.00 | Property Taxes$2,097.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $2,097.29 | $10,486.45 | $20,972.90 | |||
| Net Cash Flow | $24,302.71 | $121,513.55 | $243,027.10 |