Property Info
- MLS A4629797
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1530
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.2 | Gross Yield8.3% | Annual Rent$34,800.00 | Property Taxes$4,374.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $4,374.72 | $21,873.60 | $43,747.20 | |||
| Net Cash Flow | $30,425.28 | $152,126.40 | $304,252.80 |