Property Info
- MLS S5152493
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 2132
- Living Area (sqft) 2132
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate7.4 | Gross Yield8.1% | Annual Rent$67,968.00 | Property Taxes$6,025.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $67,968.00 $5,664.00 / mo | $339,840.00 $5,664.00 / mo | $679,680.00 $5,664.00 / mo | |||
| Estimated Expenses | $6,025.79 | $30,128.95 | $60,257.90 | |||
| Net Cash Flow | $61,942.21 | $309,711.05 | $619,422.10 |