Property Info
- MLS L4957437
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1793
- Living Area (sqft) 1573
- Foundation Slab
- Min Lease Slab
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate11.6 | Gross Yield13.1% | Annual Rent$28,800.00 | Property Taxes$3,354.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $3,354.00 | $16,770.00 | $33,540.00 | |||
| Net Cash Flow | $25,446.00 | $127,230.00 | $254,460.00 |