Property Info
- MLS A4697088
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1566
- Living Area (sqft) 1270
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate3.9 | Gross Yield4.9% | Annual Rent$16,800.00 | Property Taxes$3,648.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $3,648.00 | $18,240.00 | $36,480.00 | |||
| Net Cash Flow | $13,152.00 | $65,760.00 | $131,520.00 |