Property Info
- MLS S5149400
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 10019
- Living Area (sqft) 2160
- Foundation Block
- Min Lease Block
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.8% | Annual Rent$30,000.00 | Property Taxes$5,272.06 | 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 | $5,272.06 | $26,360.30 | $52,720.60 | |||
| Net Cash Flow | $24,727.94 | $123,639.70 | $247,279.40 |