Property Info
- MLS L4957258
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2760
- Living Area (sqft) 2133
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.6 | Gross Yield3.3% | Annual Rent$21,600.00 | Property Taxes$4,507.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $4,507.00 | $22,535.00 | $45,070.00 | |||
| Net Cash Flow | $17,093.00 | $85,465.00 | $170,930.00 |