Property Info
- MLS A4683642
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2221
- Living Area (sqft) 1562
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate21.2 | Gross Yield22.2% | Annual Rent$132,000.00 | Property Taxes$5,895.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $132,000.00 $11,000.00 / mo | $660,000.00 $11,000.00 / mo | $1,320,000.00 $11,000.00 / mo | |||
| Estimated Expenses | $5,895.57 | $29,477.85 | $58,955.70 | |||
| Net Cash Flow | $126,104.43 | $630,522.15 | $1,261,044.30 |