Property Info
- MLS A4661592
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2195
- Living Area (sqft) 1503
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Tray Ceiling(s)
- Walk-In Clos
Cash Flow
| Cap Rate8.7 | Gross Yield10.9% | Annual Rent$24,600.00 | Property Taxes$4,994.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $4,994.00 | $24,970.00 | $49,940.00 | |||
| Net Cash Flow | $19,606.00 | $98,030.00 | $196,060.00 |