Property Info
- MLS A4696124
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) 2720
- Living Area (sqft) 2132
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate3.7 | Gross Yield5% | Annual Rent$21,000.00 | Property Taxes$5,270.02 | 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 | $5,270.02 | $26,350.10 | $52,700.20 | |||
| Net Cash Flow | $15,729.98 | $78,649.90 | $157,299.80 |