Property Info
- MLS A4666577
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1236
- Living Area (sqft) 1236
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate4.5 | Gross Yield5.5% | Annual Rent$18,000.00 | Property Taxes$3,283.00 | 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 | $3,283.00 | $16,415.00 | $32,830.00 | |||
| Net Cash Flow | $14,717.00 | $73,585.00 | $147,170.00 |