Property Info
- MLS A4643085
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2118
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate1.9 | Gross Yield2.9% | Annual Rent$16,200.00 | Property Taxes$5,515.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $5,515.30 | $27,576.50 | $55,153.00 | |||
| Net Cash Flow | $10,684.70 | $53,423.50 | $106,847.00 |