Property Info
- MLS A4664526
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1518
- Living Area (sqft) 696
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate11.1 | Gross Yield13.9% | Annual Rent$18,000.00 | Property Taxes$3,631.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,631.99 | $18,159.95 | $36,319.90 | |||
| Net Cash Flow | $14,368.01 | $71,840.05 | $143,680.10 |