Property Info
- MLS S5148538
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2655
- Living Area (sqft) 2655
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.9 | Gross Yield2.9% | Annual Rent$14,400.00 | Property Taxes$5,125.84 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $5,125.84 | $25,629.20 | $51,258.40 | |||
| Net Cash Flow | $9,274.16 | $46,370.80 | $92,741.60 |