Property Info
- MLS A4680914
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1371
- Living Area (sqft) 1271
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield7.2% | Annual Rent$32,400.00 | Property Taxes$2,877.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $2,877.23 | $14,386.15 | $28,772.30 | |||
| Net Cash Flow | $29,522.77 | $147,613.85 | $295,227.70 |