Property Info
- MLS S5142018
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1462
- Living Area (sqft) 1350
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate6.5 | Gross Yield7.7% | Annual Rent$24,000.00 | Property Taxes$3,830.34 | 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 | $3,830.34 | $19,151.70 | $38,303.40 | |||
| Net Cash Flow | $20,169.66 | $100,848.30 | $201,696.60 |