Property Info
- MLS C7506839
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2621
- Foundation Block
- Min Lease -
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield6.6% | Annual Rent$27,600.00 | Property Taxes$4,967.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,967.00 | $24,835.00 | $49,670.00 | |||
| Net Cash Flow | $22,633.00 | $113,165.00 | $226,330.00 |