Property Info
- MLS A4652723
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2512
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Coffered Ceiling(s)
- High Ceilings
- Solid Surface Counters
- Stone Counters
- Tray Ceiling(s)
- Walk-In Closet(s)
- Wet Bar
Cash Flow
| Cap Rate4.5 | Gross Yield4.9% | Annual Rent$36,000.00 | Property Taxes$2,354.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $2,354.00 | $11,770.00 | $23,540.00 | |||
| Net Cash Flow | $33,646.00 | $168,230.00 | $336,460.00 |