Property Info
- MLS L4954365
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1400
- 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 Rate8.9 | Gross Yield10.3% | Annual Rent$27,600.00 | Property Taxes$3,726.00 | 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 | $3,726.00 | $18,630.00 | $37,260.00 | |||
| Net Cash Flow | $23,874.00 | $119,370.00 | $238,740.00 |