Property Info
- MLS C7520205
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 3243
- Living Area (sqft) 2075
- Foundation Slab
- Min Lease Slab
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate4.8 | Gross Yield6.2% | Annual Rent$46,800.00 | Property Taxes$11,071.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $46,800.00 $3,900.00 / mo | $234,000.00 $3,900.00 / mo | $468,000.00 $3,900.00 / mo | |||
| Estimated Expenses | $11,071.70 | $55,358.50 | $110,717.00 | |||
| Net Cash Flow | $35,728.30 | $178,641.50 | $357,283.00 |