Property Info
- MLS S5142950
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1967
- Living Area (sqft) 1793
- Foundation Slab
- Min Lease Slab
Interior Features
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate8.3 | Gross Yield9.7% | Annual Rent$25,200.00 | Property Taxes$3,672.24 | 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 | $3,672.24 | $18,361.20 | $36,722.40 | |||
| Net Cash Flow | $21,527.76 | $107,638.80 | $215,277.60 |