Property Info
- MLS A4681709
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2079
- Living Area (sqft) 2014
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.0 | Gross Yield3.9% | Annual Rent$21,600.00 | Property Taxes$4,771.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $4,771.77 | $23,858.85 | $47,717.70 | |||
| Net Cash Flow | $16,828.23 | $84,141.15 | $168,282.30 |