Property Info
- MLS N6143165
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2399
- Living Area (sqft) 2095
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate7.7 | Gross Yield8.7% | Annual Rent$72,000.00 | Property Taxes$8,752.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $72,000.00 $6,000.00 / mo | $360,000.00 $6,000.00 / mo | $720,000.00 $6,000.00 / mo | |||
| Estimated Expenses | $8,752.41 | $43,762.05 | $87,524.10 | |||
| Net Cash Flow | $63,247.59 | $316,237.95 | $632,475.90 |