Property Info
- MLS K4903459
- Unit No FL
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3385
- Living Area (sqft) 2838
- Foundation Slab
- Min Lease -
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.0 | Gross Yield1.4% | Annual Rent$16,800.00 | Property Taxes$5,349.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $5,349.87 | $26,749.35 | $53,498.70 | |||
| Net Cash Flow | $11,450.13 | $57,250.65 | $114,501.30 |