Property Info
- MLS A4677061
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 800
- Living Area (sqft) 776
- Foundation Block, Crawlspace
- Min Lease Block, Crawlspace
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
Cash Flow
| Cap Rate3.3 | Gross Yield4.3% | Annual Rent$23,400.00 | Property Taxes$5,078.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $5,078.00 | $25,390.00 | $50,780.00 | |||
| Net Cash Flow | $18,322.00 | $91,610.00 | $183,220.00 |