Property Info
- MLS K4903261
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2078
- Living Area (sqft) 1604
- Foundation Pillar/Post/Pier
- Min Lease -
Interior Features
- Ceiling Fans(s)
- Stone Counters
Cash Flow
| Cap Rate10.1 | Gross Yield11.1% | Annual Rent$22,200.00 | Property Taxes$2,090.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,090.00 | $10,450.00 | $20,900.00 | |||
| Net Cash Flow | $20,110.00 | $100,550.00 | $201,100.00 |