Property Info
- MLS A4673451
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1421
- Living Area (sqft) 1329
- Foundation Stem Wall
- Min Lease Stem Wall
Interior Features
- Living Room/Dining Room Combo
- Window Treatments
Cash Flow
| Cap Rate7.1 | Gross Yield8.2% | Annual Rent$28,800.00 | Property Taxes$3,980.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $3,980.54 | $19,902.70 | $39,805.40 | |||
| Net Cash Flow | $24,819.46 | $124,097.30 | $248,194.60 |