Property Info
- MLS U8251985
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1372
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate4.6 | Gross Yield6% | Annual Rent$36,000.00 | Property Taxes$8,197.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $8,197.00 | $40,985.00 | $81,970.00 | |||
| Net Cash Flow | $27,803.00 | $139,015.00 | $278,030.00 |