Property Info
- MLS L4962777
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1449
- Living Area (sqft) 1449
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate8.7 | Gross Yield10% | Annual Rent$24,000.00 | Property Taxes$3,276.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,276.05 | $16,380.25 | $32,760.50 | |||
| Net Cash Flow | $20,723.95 | $103,619.75 | $207,239.50 |