Property Info
- MLS S5146359
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1890
- Living Area (sqft) 1411
- Foundation Slab
- Min Lease Slab
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield8.1% | Annual Rent$22,800.00 | Property Taxes$3,656.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,656.53 | $18,282.65 | $36,565.30 | |||
| Net Cash Flow | $19,143.47 | $95,717.35 | $191,434.70 |