Property Info
- MLS A4668617
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1312
- Living Area (sqft) 944
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate4.0 | Gross Yield4.8% | Annual Rent$22,500.00 | Property Taxes$3,978.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,500.00 $1,875.00 / mo | $112,500.00 $1,875.00 / mo | $225,000.00 $1,875.00 / mo | |||
| Estimated Expenses | $3,978.28 | $19,891.40 | $39,782.80 | |||
| Net Cash Flow | $18,521.72 | $92,608.60 | $185,217.20 |