Property Info
- MLS S5147053
- Unit No -
- Bedrooms 5
- Bathrooms 2
- Area (sqft) 2333
- Living Area (sqft) 1978
- Foundation Slab
- Min Lease -
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate1.1 | Gross Yield2.4% | Annual Rent$10,200.00 | Property Taxes$5,527.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,200.00 $850.00 / mo | $51,000.00 $850.00 / mo | $102,000.00 $850.00 / mo | |||
| Estimated Expenses | $5,527.19 | $27,635.95 | $55,271.90 | |||
| Net Cash Flow | $4,672.81 | $23,364.05 | $46,728.10 |