Property Info
- MLS P4929564
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1430
- Foundation Brick/Mortar
- Min Lease Brick/Mortar
Interior Features
- Attic Fan
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.0 | Gross Yield8.5% | Annual Rent$25,200.00 | Property Taxes$4,348.78 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,348.78 | $21,743.90 | $43,487.80 | |||
| Net Cash Flow | $20,851.22 | $104,256.10 | $208,512.20 |