Property Info
- MLS D6142938
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1510
- Living Area (sqft) 1330
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate4.7 | Gross Yield7% | Annual Rent$13,200.00 | Property Taxes$4,238.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $4,238.29 | $21,191.45 | $42,382.90 | |||
| Net Cash Flow | $8,961.71 | $44,808.55 | $89,617.10 |