Property Info
- MLS A4625551
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 860
- Foundation Crawlspace, Other, Pillar/Post/P
- Min Lease Crawlspace, Other, Pillar/Post/P
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate0.6 | Gross Yield0.8% | Annual Rent$25,200.00 | Property Taxes$5,079.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $5,079.82 | $25,399.10 | $50,798.20 | |||
| Net Cash Flow | $20,120.18 | $100,600.90 | $201,201.80 |