Property Info
- MLS U8214187
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1513
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
Cap Rate5.4 | Gross Yield6.2% | Annual Rent$26,400.00 | Property Taxes$3,370.67 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
Estimated Expenses | $3,370.67 | $16,853.35 | $33,706.70 | |||
Net Cash Flow | $23,029.33 | $115,146.65 | $230,293.30 |