Property Info
- MLS S5153611
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1303
- Living Area (sqft) 1089
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate5.1 | Gross Yield5.9% | Annual Rent$22,200.00 | Property Taxes$2,989.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,989.00 | $14,945.00 | $29,890.00 | |||
| Net Cash Flow | $19,211.00 | $96,055.00 | $192,110.00 |