Property Info
- MLS S5139427
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2400
- Living Area (sqft) 2078
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7% | Annual Rent$31,800.00 | Property Taxes$2,845.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $2,845.67 | $14,228.35 | $28,456.70 | |||
| Net Cash Flow | $28,954.33 | $144,771.65 | $289,543.30 |