Property Info
- MLS D6146137
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1438
- Living Area (sqft) 1138
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield5.5% | Annual Rent$23,400.00 | Property Taxes$4,095.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $4,095.00 | $20,475.00 | $40,950.00 | |||
| Net Cash Flow | $19,305.00 | $96,525.00 | $193,050.00 |