Property Info
- MLS P4933766
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2625
- Living Area (sqft) 2050
- Foundation Other, Slab
- Min Lease Other, Slab
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield6.6% | Annual Rent$39,600.00 | Property Taxes$7,466.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,600.00 $3,300.00 / mo | $198,000.00 $3,300.00 / mo | $396,000.00 $3,300.00 / mo | |||
| Estimated Expenses | $7,466.53 | $37,332.65 | $74,665.30 | |||
| Net Cash Flow | $32,133.47 | $160,667.35 | $321,334.70 |