Property Info
- MLS L4962005
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1647
- Living Area (sqft) 1632
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.2 | Gross Yield7.5% | Annual Rent$20,700.00 | Property Taxes$3,696.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,700.00 $1,725.00 / mo | $103,500.00 $1,725.00 / mo | $207,000.00 $1,725.00 / mo | |||
| Estimated Expenses | $3,696.17 | $18,480.85 | $36,961.70 | |||
| Net Cash Flow | $17,003.83 | $85,019.15 | $170,038.30 |