Property Info
- MLS A4661320
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2560
- Living Area (sqft) 1680
- Foundation Slab
- Min Lease Slab
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.0 | Gross Yield7.3% | Annual Rent$23,580.00 | Property Taxes$4,193.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,580.00 $1,965.00 / mo | $117,900.00 $1,965.00 / mo | $235,800.00 $1,965.00 / mo | |||
| Estimated Expenses | $4,193.96 | $20,969.80 | $41,939.60 | |||
| Net Cash Flow | $19,386.04 | $96,930.20 | $193,860.40 |