Property Info
- MLS S5145473
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2010
- Living Area (sqft) 1510
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate4.1 | Gross Yield5.7% | Annual Rent$10,200.00 | Property Taxes$2,745.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,200.00 $850.00 / mo | $51,000.00 $850.00 / mo | $102,000.00 $850.00 / mo | |||
| Estimated Expenses | $2,745.00 | $13,725.00 | $27,450.00 | |||
| Net Cash Flow | $7,455.00 | $37,275.00 | $74,550.00 |