Property Info
- MLS L4960078
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3345
- Living Area (sqft) 2357
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.3 | Gross Yield9.9% | Annual Rent$16,800.00 | Property Taxes$2,762.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,762.77 | $13,813.85 | $27,627.70 | |||
| Net Cash Flow | $14,037.23 | $70,186.15 | $140,372.30 |