Property Info
- MLS A4685199
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2084
- Living Area (sqft) 1512
- Foundation Block
- Min Lease Block
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate11.6 | Gross Yield13.2% | Annual Rent$28,800.00 | Property Taxes$3,640.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $3,640.43 | $18,202.15 | $36,404.30 | |||
| Net Cash Flow | $25,159.57 | $125,797.85 | $251,595.70 |