Property Info
- MLS A4672687
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2149
- Living Area (sqft) 1424
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate8.0 | Gross Yield8.8% | Annual Rent$38,400.00 | Property Taxes$3,739.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $3,739.00 | $18,695.00 | $37,390.00 | |||
| Net Cash Flow | $34,661.00 | $173,305.00 | $346,610.00 |