Property Info
- MLS A4677114
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2550
- Living Area (sqft) 1665
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate8.4 | Gross Yield9% | Annual Rent$90,000.00 | Property Taxes$5,882.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $90,000.00 $7,500.00 / mo | $450,000.00 $7,500.00 / mo | $900,000.00 $7,500.00 / mo | |||
| Estimated Expenses | $5,882.00 | $29,410.00 | $58,820.00 | |||
| Net Cash Flow | $84,118.00 | $420,590.00 | $841,180.00 |