Property Info
- MLS S5137067
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2394
- Living Area (sqft) 1675
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate6.6 | Gross Yield8% | Annual Rent$28,800.00 | Property Taxes$5,008.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,008.18 | $25,040.90 | $50,081.80 | |||
| Net Cash Flow | $23,791.82 | $118,959.10 | $237,918.20 |