Property Info
- MLS L4962180
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2203
- Living Area (sqft) 1895
- Foundation Crawlspace
- Min Lease -
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Stone Counters
Cash Flow
| Cap Rate5.9 | Gross Yield6.7% | Annual Rent$37,200.00 | Property Taxes$4,656.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $4,656.12 | $23,280.60 | $46,561.20 | |||
| Net Cash Flow | $32,543.88 | $162,719.40 | $325,438.80 |