Tenanted
PLOT Price
$
150650
Monthly Rent
$
PROJECTED ANNUALIZED CASH FLOW
$
Gross yield
11.3%
net yield
5.3%
10-Year Total Return
140.9%
Cash on cash
5.3%
bd,
ba
sqft
Built in
Renovating
PLOT Price
$
290294
Monthly Rent
$
PROJECTED ANNUALIZED CASH FLOW
$
Gross yield
11.3%
net yield
5.3%
10-Year Total Return
140.9%
Cash on cash
5.3%
bd,
ba
sqft
Built in
Renovating
PLOT Price
$
325864
Monthly Rent
$
PROJECTED ANNUALIZED CASH FLOW
$
Gross yield
11.3%
net yield
5.3%
10-Year Total Return
140.9%
Cash on cash
5.3%
bd,
ba
sqft
Built in
Renovating
PLOT Price
$
298132
Monthly Rent
$
PROJECTED ANNUALIZED CASH FLOW
$
Gross yield
11.3%
net yield
5.3%
10-Year Total Return
140.9%
Cash on cash
5.3%
bd,
ba
sqft
Built in
New Build, Tenanted, Reno
Tenanted
PLOT Price
$
456012
Monthly Rent
$
2350
PROJECTED ANNUALIZED CASH FLOW
$
14000
Gross yield
11.3%
net yield
5.3%
10-Year Total Return
140.9%
Cash on cash
5.3%
3
bd,
3
ba
4000
sqft
Built in
2023
New Build, Reno
Ready for Tenant
PLOT Price
$
561000
Monthly Rent
$
2000
PROJECTED ANNUALIZED CASH FLOW
$
15400
Gross yield
11.3%
net yield
5.3%
10-Year Total Return
140.9%
Cash on cash
5.3%
4
bd,
3
ba
3500
sqft
Built in
2022
Tenanted, Reno
Tenanted
PLOT Price
$
150120
Monthly Rent
$
1200
PROJECTED ANNUALIZED CASH FLOW
$
15000
Gross yield
11.3%
net yield
5.3%
10-Year Total Return
140.9%
Cash on cash
5.3%
2
bd,
1
ba
2000
sqft
Built in
2022
Renovation
Renovating
PLOT Price
$
14512
Monthly Rent
$
1540
PROJECTED ANNUALIZED CASH FLOW
$
15000
Gross yield
11.3%
net yield
5.3%
10-Year Total Return
140.9%
Cash on cash
5.3%
3
bd,
2
ba
1600
sqft
Built in
2022
