Property Info
- MLS S5138955
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2019
- Living Area (sqft) 1619
- Foundation Slab
- Min Lease -
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate5.1 | Gross Yield6.9% | Annual Rent$25,800.00 | Property Taxes$6,795.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $6,795.65 | $33,978.25 | $67,956.50 | |||
| Net Cash Flow | $19,004.35 | $95,021.75 | $190,043.50 |