Property Info
- MLS A4692499
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 882
- Living Area (sqft) 858
- Foundation Block
- Min Lease Block
Interior Features
- Crown Molding
- Eat-in Kitchen
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.1 | Gross Yield7% | Annual Rent$22,260.00 | Property Taxes$2,768.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,260.00 $1,855.00 / mo | $111,300.00 $1,855.00 / mo | $222,600.00 $1,855.00 / mo | |||
| Estimated Expenses | $2,768.97 | $13,844.85 | $27,689.70 | |||
| Net Cash Flow | $19,491.03 | $97,455.15 | $194,910.30 |