Property Info
- MLS T3546926
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2379
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Split Bedroom
Cash Flow
| Cap Rate1.7 | Gross Yield2.3% | Annual Rent$10,200.00 | Property Taxes$2,475.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,200.00 $850.00 / mo | $51,000.00 $850.00 / mo | $102,000.00 $850.00 / mo | |||
| Estimated Expenses | $2,475.00 | $12,375.00 | $24,750.00 | |||
| Net Cash Flow | $7,725.00 | $38,625.00 | $77,250.00 |