Property Info
- MLS A4669404
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1115
- Living Area (sqft) 1072
- Foundation Crawlspace, Other
- Min Lease Crawlspace, Other
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate3.1 | Gross Yield3.7% | Annual Rent$20,400.00 | Property Taxes$3,422.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,422.29 | $17,111.45 | $34,222.90 | |||
| Net Cash Flow | $16,977.71 | $84,888.55 | $169,777.10 |