Property Info
- MLS K4903179
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1668
- Living Area (sqft) 1476
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
Cash Flow
| Cap Rate6.7 | Gross Yield7.4% | Annual Rent$18,600.00 | Property Taxes$1,836.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $1,836.00 | $9,180.00 | $18,360.00 | |||
| Net Cash Flow | $16,764.00 | $83,820.00 | $167,640.00 |