Property Info
- MLS S5137309
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1296
- Living Area (sqft) 1296
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.7 | Gross Yield6.3% | Annual Rent$24,000.00 | Property Taxes$2,167.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,167.02 | $10,835.10 | $21,670.20 | |||
| Net Cash Flow | $21,832.98 | $109,164.90 | $218,329.80 |