Property Info
- MLS S5150737
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1648
- Living Area (sqft) 1648
- Foundation Block, Slab
- Min Lease -
Interior Features
- Open Floorplan
- Other
- Thermostat
Cash Flow
| Cap Rate9.6 | Gross Yield10.3% | Annual Rent$33,600.00 | Property Taxes$2,333.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $2,333.00 | $11,665.00 | $23,330.00 | |||
| Net Cash Flow | $31,267.00 | $156,335.00 | $312,670.00 |