Property Info
- MLS L4949183
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1670
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield6.9% | Annual Rent$24,000.00 | Property Taxes$3,805.51 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,805.51 | $19,027.55 | $38,055.10 | |||
| Net Cash Flow | $20,194.49 | $100,972.45 | $201,944.90 |