Property Info
- MLS A4674908
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2928
- Living Area (sqft) 2172
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate9.0 | Gross Yield9.4% | Annual Rent$57,000.00 | Property Taxes$2,022.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $57,000.00 $4,750.00 / mo | $285,000.00 $4,750.00 / mo | $570,000.00 $4,750.00 / mo | |||
| Estimated Expenses | $2,022.00 | $10,110.00 | $20,220.00 | |||
| Net Cash Flow | $54,978.00 | $274,890.00 | $549,780.00 |