Property Info
- MLS B4902232
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2378
- Living Area (sqft) 2002
- Foundation Block
- Min Lease Block
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate3.5 | Gross Yield4.2% | Annual Rent$22,800.00 | Property Taxes$3,744.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,744.00 | $18,720.00 | $37,440.00 | |||
| Net Cash Flow | $19,056.00 | $95,280.00 | $190,560.00 |