Property Info
- MLS A4694436
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1340
- Living Area (sqft) 1270
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate0.3 | Gross Yield1.3% | Annual Rent$14,400.00 | Property Taxes$11,171.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $11,171.40 | $55,857.00 | $111,714.00 | |||
| Net Cash Flow | $3,228.60 | $16,143.00 | $32,286.00 |