Property Info
- MLS S5148926
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2260
- Living Area (sqft) 1582
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.8 | Gross Yield8.8% | Annual Rent$26,400.00 | Property Taxes$5,913.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $5,913.20 | $29,566.00 | $59,132.00 | |||
| Net Cash Flow | $20,486.80 | $102,434.00 | $204,868.00 |