Property Info
- MLS A4670904
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1471
- Living Area (sqft) 1471
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate2.1 | Gross Yield3.2% | Annual Rent$12,000.00 | Property Taxes$4,111.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $4,111.49 | $20,557.45 | $41,114.90 | |||
| Net Cash Flow | $7,888.51 | $39,442.55 | $78,885.10 |