Property Info
- MLS L4958573
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2015
- Living Area (sqft) 1351
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate6.9 | Gross Yield8% | Annual Rent$21,600.00 | Property Taxes$3,038.16 | 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 | $3,038.16 | $15,190.80 | $30,381.60 | |||
| Net Cash Flow | $18,561.84 | $92,809.20 | $185,618.40 |