Property Info
- MLS A4582996
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1708
- Foundation Stem Wall
- Min Lease Stem Wall
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate2.5 | Gross Yield2.7% | Annual Rent$38,400.00 | Property Taxes$2,651.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $2,651.31 | $13,256.55 | $26,513.10 | |||
| Net Cash Flow | $35,748.69 | $178,743.45 | $357,486.90 |