Property Info
- MLS A4651502
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1782
- Foundation Slab
- Min Lease Slab
Interior Features
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
Cash Flow
| Cap Rate4.6 | Gross Yield5.5% | Annual Rent$21,540.00 | Property Taxes$3,515.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,540.00 $1,795.00 / mo | $107,700.00 $1,795.00 / mo | $215,400.00 $1,795.00 / mo | |||
| Estimated Expenses | $3,515.00 | $17,575.00 | $35,150.00 | |||
| Net Cash Flow | $18,025.00 | $90,125.00 | $180,250.00 |