Property Info
- MLS S5139190
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2190
- Living Area (sqft) 1770
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.0 | Gross Yield5.3% | Annual Rent$24,000.00 | Property Taxes$5,646.86 | 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 | $5,646.86 | $28,234.30 | $56,468.60 | |||
| Net Cash Flow | $18,353.14 | $91,765.70 | $183,531.40 |