Property Info
- MLS A4631217
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 3245
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Pest Guard System
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate4.9 | Gross Yield5.5% | Annual Rent$108,000.00 | Property Taxes$12,692.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $108,000.00 $9,000.00 / mo | $540,000.00 $9,000.00 / mo | $1,080,000.00 $9,000.00 / mo | |||
| Estimated Expenses | $12,692.00 | $63,460.00 | $126,920.00 | |||
| Net Cash Flow | $95,308.00 | $476,540.00 | $953,080.00 |