Property Info
- MLS A4678771
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1974
- Living Area (sqft) 1512
- Foundation Block
- Min Lease Block
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate5.8 | Gross Yield6.9% | Annual Rent$31,200.00 | Property Taxes$5,229.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $5,229.43 | $26,147.15 | $52,294.30 | |||
| Net Cash Flow | $25,970.57 | $129,852.85 | $259,705.70 |