Property Info
- MLS A4690367
- Unit No -
- Bedrooms 5
- Bathrooms 2
- Area (sqft) 2898
- Living Area (sqft) 2156
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.0 | Gross Yield5.2% | Annual Rent$32,400.00 | Property Taxes$7,283.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $7,283.00 | $36,415.00 | $72,830.00 | |||
| Net Cash Flow | $25,117.00 | $125,585.00 | $251,170.00 |