Property Info
- MLS S5145265
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1578
- Living Area (sqft) 1458
- Foundation Slab
- Min Lease Slab
Interior Features
- Thermostat
Cash Flow
| Cap Rate3.7 | Gross Yield5.4% | Annual Rent$15,600.00 | Property Taxes$4,763.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $4,763.56 | $23,817.80 | $47,635.60 | |||
| Net Cash Flow | $10,836.44 | $54,182.20 | $108,364.40 |