Property Info
- MLS A4674882
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2500
- Living Area (sqft) 1427
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Split Bedroom
Cash Flow
| Cap Rate6.9 | Gross Yield8% | Annual Rent$30,000.00 | Property Taxes$3,972.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $3,972.54 | $19,862.70 | $39,725.40 | |||
| Net Cash Flow | $26,027.46 | $130,137.30 | $260,274.60 |