Property Info
- MLS L4959230
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 3047
- Living Area (sqft) 2154
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Ceiling Fans(s)
- Solid Wood Cabinets
Cash Flow
| Cap Rate3.3 | Gross Yield4% | Annual Rent$14,760.00 | Property Taxes$2,581.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,760.00 $1,230.00 / mo | $73,800.00 $1,230.00 / mo | $147,600.00 $1,230.00 / mo | |||
| Estimated Expenses | $2,581.00 | $12,905.00 | $25,810.00 | |||
| Net Cash Flow | $12,179.00 | $60,895.00 | $121,790.00 |