Property Info
- MLS S5139918
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1069
- Living Area (sqft) 989
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate8.2 | Gross Yield9.3% | Annual Rent$25,200.00 | Property Taxes$3,076.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,076.00 | $15,380.00 | $30,760.00 | |||
| Net Cash Flow | $22,124.00 | $110,620.00 | $221,240.00 |