Property Info
- MLS U8247291
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1982
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate1.4 | Gross Yield2.5% | Annual Rent$48,000.00 | Property Taxes$21,401.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $21,401.40 | $107,007.00 | $214,014.00 | |||
| Net Cash Flow | $26,598.60 | $132,993.00 | $265,986.00 |