Property Info
- MLS S5139250
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2118
- Living Area (sqft) 1843
- Foundation Block
- Min Lease Block
Interior Features
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield8.4% | Annual Rent$28,200.00 | Property Taxes$4,619.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $4,619.00 | $23,095.00 | $46,190.00 | |||
| Net Cash Flow | $23,581.00 | $117,905.00 | $235,810.00 |