Property Info
- MLS A4695737
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 947
- Living Area (sqft) 947
- Foundation Other
- Min Lease Other
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate8.6 | Gross Yield10% | Annual Rent$21,000.00 | Property Taxes$2,906.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,906.33 | $14,531.65 | $29,063.30 | |||
| Net Cash Flow | $18,093.67 | $90,468.35 | $180,936.70 |