Property Info
- MLS A4650317
- Unit No -
- Bedrooms 5
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1881
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.8 | Gross Yield6.7% | Annual Rent$30,000.00 | Property Taxes$3,912.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $3,912.61 | $19,563.05 | $39,126.10 | |||
| Net Cash Flow | $26,087.39 | $130,436.95 | $260,873.90 |