Property Info
- MLS S5142523
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2962
- Living Area (sqft) 2325
- Foundation Slab
- Min Lease Slab
Interior Features
- Window Treatments
Cash Flow
| Cap Rate8.4 | Gross Yield10% | Annual Rent$28,800.00 | Property Taxes$4,528.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,528.97 | $22,644.85 | $45,289.70 | |||
| Net Cash Flow | $24,271.03 | $121,355.15 | $242,710.30 |