Property Info
- MLS C7528641
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1974
- Living Area (sqft) 1506
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield7.8% | Annual Rent$24,000.00 | Property Taxes$4,453.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,453.00 | $22,265.00 | $44,530.00 | |||
| Net Cash Flow | $19,547.00 | $97,735.00 | $195,470.00 |