Property Info
- MLS L4954334
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1620
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Smart Home
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate8.6 | Gross Yield10.1% | Annual Rent$28,200.00 | Property Taxes$4,380.75 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $4,380.75 | $21,903.75 | $43,807.50 | |||
| Net Cash Flow | $23,819.25 | $119,096.25 | $238,192.50 |