Property Info
- MLS D6143173
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2280
- Foundation Crawlspace, Pillar/Post/Pier
- Min Lease Crawlspace, Pillar/Post/Pier
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
Cap Rate10.1 | Gross Yield12% | Annual Rent$24,000.00 | Property Taxes$3,879.87 | 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 | $3,879.87 | $19,399.35 | $38,798.70 | |||
Net Cash Flow | $20,120.13 | $100,600.65 | $201,201.30 |