Property Info
- MLS K4903544
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) 5450
- Living Area (sqft) 3828
- Foundation Slab
- Min Lease Slab
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Central Vaccum
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.2 | Gross Yield0.7% | Annual Rent$12,000.00 | Property Taxes$8,580.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $8,580.74 | $42,903.70 | $85,807.40 | |||
| Net Cash Flow | $3,419.26 | $17,096.30 | $34,192.60 |