Property Info
- MLS A4686789
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 2172
- Living Area (sqft) 1252
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate7.9 | Gross Yield9.2% | Annual Rent$30,000.00 | Property Taxes$4,211.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,211.14 | $21,055.70 | $42,111.40 | |||
| Net Cash Flow | $25,788.86 | $128,944.30 | $257,888.60 |