Property Info
- MLS A4648793
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1200
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Open Floorplan
Cash Flow
| Cap Rate5.6 | Gross Yield6.5% | Annual Rent$31,800.00 | Property Taxes$4,248.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $4,248.41 | $21,242.05 | $42,484.10 | |||
| Net Cash Flow | $27,551.59 | $137,757.95 | $275,515.90 |