Property Info
- MLS A4681891
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1822
- Living Area (sqft) 1316
- Foundation Slab
- Min Lease Slab
Interior Features
- High Ceilings
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate8.7 | Gross Yield10.1% | Annual Rent$25,200.00 | Property Taxes$3,590.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,590.89 | $17,954.45 | $35,908.90 | |||
| Net Cash Flow | $21,609.11 | $108,045.55 | $216,091.10 |