Property Info
- MLS A4673457
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1221
- Living Area (sqft) 999
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
- Window Treatments
Cash Flow
| Cap Rate10.6 | Gross Yield11.8% | Annual Rent$37,188.00 | Property Taxes$3,751.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,188.00 $3,099.00 / mo | $185,940.00 $3,099.00 / mo | $371,880.00 $3,099.00 / mo | |||
| Estimated Expenses | $3,751.79 | $18,758.95 | $37,517.90 | |||
| Net Cash Flow | $33,436.21 | $167,181.05 | $334,362.10 |