Property Info
- MLS L4947873
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1527
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
Cash Flow
| Cap Rate5.3 | Gross Yield6.5% | Annual Rent$20,700.00 | Property Taxes$3,867.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,700.00 $1,725.00 / mo | $103,500.00 $1,725.00 / mo | $207,000.00 $1,725.00 / mo | |||
| Estimated Expenses | $3,867.41 | $19,337.05 | $38,674.10 | |||
| Net Cash Flow | $16,832.59 | $84,162.95 | $168,325.90 |