Property Info
- MLS S5146883
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2270
- Living Area (sqft) 1870
- Foundation Block
- Min Lease Block
Interior Features
- Other
Cash Flow
| Cap Rate6.7 | Gross Yield8.2% | Annual Rent$30,000.00 | Property Taxes$5,398.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,398.00 | $26,990.00 | $53,980.00 | |||
| Net Cash Flow | $24,602.00 | $123,010.00 | $246,020.00 |