Property Info
- MLS S5144720
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1500
- Living Area (sqft) 1158
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate7.0 | Gross Yield8.3% | Annual Rent$22,800.00 | Property Taxes$3,632.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,632.00 | $18,160.00 | $36,320.00 | |||
| Net Cash Flow | $19,168.00 | $95,840.00 | $191,680.00 |