Property Info
- MLS A4629424
- Unit No -
- Bedrooms 5
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1886
- Foundation Block
- Min Lease Block
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Split Bedroom
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate8.3 | Gross Yield9% | Annual Rent$39,600.00 | Property Taxes$3,066.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,600.00 $3,300.00 / mo | $198,000.00 $3,300.00 / mo | $396,000.00 $3,300.00 / mo | |||
| Estimated Expenses | $3,066.32 | $15,331.60 | $30,663.20 | |||
| Net Cash Flow | $36,533.68 | $182,668.40 | $365,336.80 |