Property Info
- MLS S5138002
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2900
- Living Area (sqft) 1910
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield7.8% | Annual Rent$30,000.00 | Property Taxes$7,081.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $7,081.00 | $35,405.00 | $70,810.00 | |||
| Net Cash Flow | $22,919.00 | $114,595.00 | $229,190.00 |