Property Info
- MLS L4959983
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1733
- Living Area (sqft) 984
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate9.0 | Gross Yield10.1% | Annual Rent$18,000.00 | Property Taxes$1,924.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,924.95 | $9,624.75 | $19,249.50 | |||
| Net Cash Flow | $16,075.05 | $80,375.25 | $160,750.50 |