Property Info
- MLS S5142069
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1352
- Living Area (sqft) 1352
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate5.5 | Gross Yield6.5% | Annual Rent$18,000.00 | Property Taxes$2,943.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,943.89 | $14,719.45 | $29,438.90 | |||
| Net Cash Flow | $15,056.11 | $75,280.55 | $150,561.10 |