Property Info
- MLS L4959684
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2583
- Living Area (sqft) 2525
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.8 | Gross Yield2% | Annual Rent$9,600.00 | Property Taxes$5,590.47 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $5,590.47 | $27,952.35 | $55,904.70 | |||
| Net Cash Flow | $4,009.53 | $20,047.65 | $40,095.30 |