Property Info
- MLS A4639695
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1384
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.2 | Gross Yield8.8% | Annual Rent$31,200.00 | Property Taxes$5,527.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $5,527.00 | $27,635.00 | $55,270.00 | |||
| Net Cash Flow | $25,673.00 | $128,365.00 | $256,730.00 |