Property Info
- MLS A4641712
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1128
- Foundation Block, Stem Wall
- Min Lease Block, Stem Wall
Interior Features
- Built-in Features
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.4 | Gross Yield6% | Annual Rent$36,000.00 | Property Taxes$3,410.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $3,410.00 | $17,050.00 | $34,100.00 | |||
| Net Cash Flow | $32,590.00 | $162,950.00 | $325,900.00 |