Property Info
- MLS A4617853
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1458
- Foundation Other
- Min Lease -
Interior Features
- Thermostat
Cash Flow
| Cap Rate2.3 | Gross Yield3.6% | Annual Rent$12,000.00 | Property Taxes$4,383.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $4,383.00 | $21,915.00 | $43,830.00 | |||
| Net Cash Flow | $7,617.00 | $38,085.00 | $76,170.00 |