Property Info
- MLS A4656368
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1845
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield5.3% | Annual Rent$62,400.00 | Property Taxes$9,666.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $62,400.00 $5,200.00 / mo | $312,000.00 $5,200.00 / mo | $624,000.00 $5,200.00 / mo | |||
| Estimated Expenses | $9,666.00 | $48,330.00 | $96,660.00 | |||
| Net Cash Flow | $52,734.00 | $263,670.00 | $527,340.00 |