Property Info
- MLS A4693387
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) 3297
- Living Area (sqft) 2502
- Foundation Slab
- Min Lease -
Interior Features
- Living Room/Dining Room Combo
- Other
Cash Flow
| Cap Rate2.3 | Gross Yield2.8% | Annual Rent$18,000.00 | Property Taxes$3,279.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,279.63 | $16,398.15 | $32,796.30 | |||
| Net Cash Flow | $14,720.37 | $73,601.85 | $147,203.70 |