Property Info
- MLS S5143373
- Unit No -
- Bedrooms 6
- Bathrooms 3
- Area (sqft) 2902
- Living Area (sqft) 2902
- Foundation Concrete Perimeter, Slab
- Min Lease -
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.7 | Gross Yield7.9% | Annual Rent$42,000.00 | Property Taxes$6,588.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $6,588.80 | $32,944.00 | $65,888.00 | |||
| Net Cash Flow | $35,411.20 | $177,056.00 | $354,112.00 |