Property Info
- MLS N6142496
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 4716
- Living Area (sqft) 2544
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.4 | Gross Yield1.4% | Annual Rent$9,600.00 | Property Taxes$6,586.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $6,586.00 | $32,930.00 | $65,860.00 | |||
| Net Cash Flow | $3,014.00 | $15,070.00 | $30,140.00 |