Property Info
- MLS S5142086
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 7841
- Living Area (sqft) 1175
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.4% | Annual Rent$25,200.00 | Property Taxes$4,493.58 | 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 | $4,493.58 | $22,467.90 | $44,935.80 | |||
| Net Cash Flow | $20,706.42 | $103,532.10 | $207,064.20 |