Property Info
- MLS S5143973
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1395
- Living Area (sqft) 1120
- Foundation Slab
- Min Lease Slab
Interior Features
- Split Bedroom
Cash Flow
| Cap Rate5.9 | Gross Yield7.2% | Annual Rent$24,000.00 | Property Taxes$4,160.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,160.00 | $20,800.00 | $41,600.00 | |||
| Net Cash Flow | $19,840.00 | $99,200.00 | $198,400.00 |