Property Info
- MLS L4962122
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1893
- Living Area (sqft) 1758
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.5 | Gross Yield4.8% | Annual Rent$15,600.00 | Property Taxes$4,086.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $4,086.05 | $20,430.25 | $40,860.50 | |||
| Net Cash Flow | $11,513.95 | $57,569.75 | $115,139.50 |