Property Info
- MLS A4668303
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2004
- Living Area (sqft) 1578
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Window Treatments
Cash Flow
| Cap Rate1.1 | Gross Yield1.8% | Annual Rent$8,400.00 | Property Taxes$3,094.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $8,400.00 $700.00 / mo | $42,000.00 $700.00 / mo | $84,000.00 $700.00 / mo | |||
| Estimated Expenses | $3,094.95 | $15,474.75 | $30,949.50 | |||
| Net Cash Flow | $5,305.05 | $26,525.25 | $53,050.50 |