Property Info
- MLS S5150808
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1757
- Living Area (sqft) 1449
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield7% | Annual Rent$30,600.00 | Property Taxes$6,000.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $6,000.00 | $30,000.00 | $60,000.00 | |||
| Net Cash Flow | $24,600.00 | $123,000.00 | $246,000.00 |