Property Info
- MLS A4578542
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1641
- Foundation Slab
- Min Lease Slab
Interior Features
- Built-in Features
- Crown Molding
- Living Room/Dining Room Combo
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate5.0 | Gross Yield5.3% | Annual Rent$27,000.00 | Property Taxes$1,285.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $1,285.99 | $6,429.95 | $12,859.90 | |||
| Net Cash Flow | $25,714.01 | $128,570.05 | $257,140.10 |