Property Info
- MLS P4934660
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2059
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.4 | Gross Yield3.8% | Annual Rent$15,000.00 | Property Taxes$5,337.93 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $5,337.93 | $26,689.65 | $53,379.30 | |||
| Net Cash Flow | $9,662.07 | $48,310.35 | $96,620.70 |