Property Info
- MLS S5141756
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1794
- Living Area (sqft) 1508
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Thermostat
Cash Flow
| Cap Rate2.4 | Gross Yield3.6% | Annual Rent$11,400.00 | Property Taxes$3,863.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,400.00 $950.00 / mo | $57,000.00 $950.00 / mo | $114,000.00 $950.00 / mo | |||
| Estimated Expenses | $3,863.00 | $19,315.00 | $38,630.00 | |||
| Net Cash Flow | $7,537.00 | $37,685.00 | $75,370.00 |