Property Info
- MLS L4951926
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1959
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- High Ceilings
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.9 | Gross Yield9.2% | Annual Rent$27,600.00 | Property Taxes$3,887.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $3,887.73 | $19,438.65 | $38,877.30 | |||
| Net Cash Flow | $23,712.27 | $118,561.35 | $237,122.70 |