Property Info
- MLS S5145157
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 5950
- Living Area (sqft) 1442
- Foundation Slab
- Min Lease Slab
Interior Features
- Solid Surface Counters
Cash Flow
| Cap Rate8.1 | Gross Yield9.5% | Annual Rent$30,360.00 | Property Taxes$4,454.22 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,360.00 $2,530.00 / mo | $151,800.00 $2,530.00 / mo | $303,600.00 $2,530.00 / mo | |||
| Estimated Expenses | $4,454.22 | $22,271.10 | $44,542.20 | |||
| Net Cash Flow | $25,905.78 | $129,528.90 | $259,057.80 |