Property Info
- MLS P4927935
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1692
- Foundation Other
- Min Lease Other
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- L Dining
- Primary Bedroom Main Floor
- Open Floorplan
- Other
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate4.8 | Gross Yield5.2% | Annual Rent$15,600.00 | Property Taxes$1,302.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,302.73 | $6,513.65 | $13,027.30 | |||
| Net Cash Flow | $14,297.27 | $71,486.35 | $142,972.70 |