Property Info
- MLS L4949026
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1379
- Foundation Block, Crawlspace
- Min Lease Block, Crawlspace
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.2 | Gross Yield8.3% | Annual Rent$27,000.00 | Property Taxes$3,689.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $3,689.36 | $18,446.80 | $36,893.60 | |||
| Net Cash Flow | $23,310.64 | $116,553.20 | $233,106.40 |