Property Info
- MLS S5150586
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1900
- Living Area (sqft) 1390
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- L Dining
- Open Floorplan
- Split Bedroom
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate7.3 | Gross Yield8.6% | Annual Rent$30,000.00 | Property Taxes$4,642.00 | 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 | $4,642.00 | $23,210.00 | $46,420.00 | |||
| Net Cash Flow | $25,358.00 | $126,790.00 | $253,580.00 |