Property Info
- MLS L4961798
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1612
- Living Area (sqft) 1612
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield7.9% | Annual Rent$25,200.00 | Property Taxes$4,503.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,503.00 | $22,515.00 | $45,030.00 | |||
| Net Cash Flow | $20,697.00 | $103,485.00 | $206,970.00 |