Property Info
- MLS A4687800
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1632
- Living Area (sqft) 1632
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Eat-in Kitchen
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate8.2 | Gross Yield9.1% | Annual Rent$43,200.00 | Property Taxes$4,099.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $4,099.53 | $20,497.65 | $40,995.30 | |||
| Net Cash Flow | $39,100.47 | $195,502.35 | $391,004.70 |