Property Info
- MLS A4630195
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 825
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Window Treatments
Cash Flow
| Cap Rate4.3 | Gross Yield5.4% | Annual Rent$42,000.00 | Property Taxes$8,504.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $8,504.77 | $42,523.85 | $85,047.70 | |||
| Net Cash Flow | $33,495.23 | $167,476.15 | $334,952.30 |