Property Info
- MLS K4903265
- Unit No -
- Bedrooms 4
- Bathrooms 1
- Area (sqft) 1600
- Living Area (sqft) 1400
- Foundation Crawlspace
- Min Lease -
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
Cash Flow
| Cap Rate15.9 | Gross Yield17.6% | Annual Rent$15,000.00 | Property Taxes$1,515.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,515.00 | $7,575.00 | $15,150.00 | |||
| Net Cash Flow | $13,485.00 | $67,425.00 | $134,850.00 |