Property Info
- MLS L4958579
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1462
- Living Area (sqft) 1137
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate7.7 | Gross Yield9% | Annual Rent$23,400.00 | Property Taxes$3,385.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $3,385.55 | $16,927.75 | $33,855.50 | |||
| Net Cash Flow | $20,014.45 | $100,072.25 | $200,144.50 |