Property Info
- MLS S5146199
- Unit No -
- Bedrooms 5
- Bathrooms 2
- Area (sqft) 1734
- Living Area (sqft) 1670
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.1 | Gross Yield4.7% | Annual Rent$16,800.00 | Property Taxes$5,610.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $5,610.35 | $28,051.75 | $56,103.50 | |||
| Net Cash Flow | $11,189.65 | $55,948.25 | $111,896.50 |