Property Info
- MLS L4963041
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1325
- Living Area (sqft) 1225
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Thermostat
Cash Flow
| Cap Rate5.6 | Gross Yield6.7% | Annual Rent$16,800.00 | Property Taxes$2,756.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,756.41 | $13,782.05 | $27,564.10 | |||
| Net Cash Flow | $14,043.59 | $70,217.95 | $140,435.90 |