Property Info
- MLS T3472473
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1750
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
Cash Flow
| Cap Rate9.0 | Gross Yield9.5% | Annual Rent$34,800.00 | Property Taxes$2,055.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $2,055.73 | $10,278.65 | $20,557.30 | |||
| Net Cash Flow | $32,744.27 | $163,721.35 | $327,442.70 |