Property Info
- MLS L4953417
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2030
- Living Area (sqft) 1560
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.5% | Annual Rent$26,160.00 | Property Taxes$5,594.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,160.00 $2,180.00 / mo | $130,800.00 $2,180.00 / mo | $261,600.00 $2,180.00 / mo | |||
| Estimated Expenses | $5,594.00 | $27,970.00 | $55,940.00 | |||
| Net Cash Flow | $20,566.00 | $102,830.00 | $205,660.00 |