Property Info
- MLS L4962083
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1940
- Living Area (sqft) 1533
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Built-in Features
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate7.3 | Gross Yield8.3% | Annual Rent$20,100.00 | Property Taxes$2,476.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,100.00 $1,675.00 / mo | $100,500.00 $1,675.00 / mo | $201,000.00 $1,675.00 / mo | |||
| Estimated Expenses | $2,476.58 | $12,382.90 | $24,765.80 | |||
| Net Cash Flow | $17,623.42 | $88,117.10 | $176,234.20 |