Property Info
- MLS A4651380
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1541
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate2.9 | Gross Yield3.9% | Annual Rent$60,000.00 | Property Taxes$14,345.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $14,345.60 | $71,728.00 | $143,456.00 | |||
| Net Cash Flow | $45,654.40 | $228,272.00 | $456,544.00 |