Property Info
- MLS S5145863
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1234
- Living Area (sqft) 1234
- Foundation Slab
- Min Lease Slab
Interior Features
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.7 | Gross Yield9% | Annual Rent$21,600.00 | Property Taxes$3,231.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,231.20 | $16,156.00 | $32,312.00 | |||
| Net Cash Flow | $18,368.80 | $91,844.00 | $183,688.00 |