Property Info
- MLS A4666451
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1474
- Living Area (sqft) 1142
- Foundation Slab
- Min Lease Slab
Interior Features
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.3 | Gross Yield7.3% | Annual Rent$33,600.00 | Property Taxes$4,492.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $4,492.57 | $22,462.85 | $44,925.70 | |||
| Net Cash Flow | $29,107.43 | $145,537.15 | $291,074.30 |