Property Info
- MLS S5137731
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1421
- Living Area (sqft) 1085
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
Cash Flow
| Cap Rate6.5 | Gross Yield7.6% | Annual Rent$19,200.00 | Property Taxes$2,815.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,815.79 | $14,078.95 | $28,157.90 | |||
| Net Cash Flow | $16,384.21 | $81,921.05 | $163,842.10 |