Property Info
- MLS S5146227
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 9300
- Living Area (sqft) 2115
- Foundation Other, Slab
- Min Lease Other, Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate2.3 | Gross Yield3.1% | Annual Rent$13,200.00 | Property Taxes$3,273.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $3,273.17 | $16,365.85 | $32,731.70 | |||
| Net Cash Flow | $9,926.83 | $49,634.15 | $99,268.30 |