Property Info
- MLS L4957186
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1600
- Living Area (sqft) 685
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate9.5 | Gross Yield10.2% | Annual Rent$38,400.00 | Property Taxes$2,877.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $2,877.34 | $14,386.70 | $28,773.40 | |||
| Net Cash Flow | $35,522.66 | $177,613.30 | $355,226.60 |