Property Info
- MLS L4949059
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1101
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Thermostat
Cash Flow
| Cap Rate2.5 | Gross Yield3.5% | Annual Rent$12,000.00 | Property Taxes$3,443.16 | 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 | $3,443.16 | $17,215.80 | $34,431.60 | |||
| Net Cash Flow | $8,556.84 | $42,784.20 | $85,568.40 |