Property Info
- MLS A4676450
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 6330
- Living Area (sqft) 1652
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate7.5 | Gross Yield8% | Annual Rent$36,000.00 | Property Taxes$2,083.59 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $2,083.59 | $10,417.95 | $20,835.90 | |||
| Net Cash Flow | $33,916.41 | $169,582.05 | $339,164.10 |