Property Info
- MLS A4660106
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3662
- Living Area (sqft) 2895
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate1.8 | Gross Yield3.2% | Annual Rent$12,000.00 | Property Taxes$5,068.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $5,068.61 | $25,343.05 | $50,686.10 | |||
| Net Cash Flow | $6,931.39 | $34,656.95 | $69,313.90 |