Property Info
- MLS A4622571
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1530
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield5.6% | Annual Rent$24,288.00 | Property Taxes$4,216.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,288.00 $2,024.00 / mo | $121,440.00 $2,024.00 / mo | $242,880.00 $2,024.00 / mo | |||
| Estimated Expenses | $4,216.04 | $21,080.20 | $42,160.40 | |||
| Net Cash Flow | $20,071.96 | $100,359.80 | $200,719.60 |