Property Info
- MLS S5149655
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2079
- Living Area (sqft) 1636
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.6 | Gross Yield7.8% | Annual Rent$24,600.00 | Property Taxes$581.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $581.82 | $2,909.10 | $5,818.20 | |||
| Net Cash Flow | $24,018.18 | $120,090.90 | $240,181.80 |