Property Info
- MLS C7499306
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1783
- Foundation Slab
- Min Lease Slab
Interior Features
- Crown Molding
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield6.4% | Annual Rent$48,000.00 | Property Taxes$11,988.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $11,988.70 | $59,943.50 | $119,887.00 | |||
| Net Cash Flow | $36,011.30 | $180,056.50 | $360,113.00 |