Property Info
- MLS U8254276
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1435
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7% | Annual Rent$32,340.00 | Property Taxes$5,871.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,340.00 $2,695.00 / mo | $161,700.00 $2,695.00 / mo | $323,400.00 $2,695.00 / mo | |||
| Estimated Expenses | $5,871.31 | $29,356.55 | $58,713.10 | |||
| Net Cash Flow | $26,468.69 | $132,343.45 | $264,686.90 |