Property Info
- MLS A4644912
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1045
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate6.6 | Gross Yield7.4% | Annual Rent$18,600.00 | Property Taxes$2,049.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,049.24 | $10,246.20 | $20,492.40 | |||
| Net Cash Flow | $16,550.76 | $82,753.80 | $165,507.60 |