Property Info
- MLS L4954006
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1388
- Foundation Slab
- Min Lease -
Interior Features
- Other
Cash Flow
| Cap Rate4.8 | Gross Yield5.8% | Annual Rent$14,400.00 | Property Taxes$2,509.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,509.80 | $12,549.00 | $25,098.00 | |||
| Net Cash Flow | $11,890.20 | $59,451.00 | $118,902.00 |