Property Info
- MLS A4689756
- Unit No -
- Bedrooms 4
- Bathrooms 1
- Area (sqft) 1004
- Living Area (sqft) 1004
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
Cash Flow
| Cap Rate9.2 | Gross Yield10.3% | Annual Rent$28,800.00 | Property Taxes$3,107.00 | 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 | $3,107.00 | $15,535.00 | $31,070.00 | |||
| Net Cash Flow | $25,693.00 | $128,465.00 | $256,930.00 |