Property Info
- MLS C7503689
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1800
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.2 | Gross Yield8% | Annual Rent$30,000.00 | Property Taxes$3,171.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $3,171.38 | $15,856.90 | $31,713.80 | |||
| Net Cash Flow | $26,828.62 | $134,143.10 | $268,286.20 |