Property Info
- MLS L4947571
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1127
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Other
Cash Flow
| Cap Rate6.1 | Gross Yield6.9% | Annual Rent$25,800.00 | Property Taxes$3,066.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $3,066.00 | $15,330.00 | $30,660.00 | |||
| Net Cash Flow | $22,734.00 | $113,670.00 | $227,340.00 |