Property Info
- MLS P4936010
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 1700
- Living Area (sqft) 1700
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Split Bedroom
Cash Flow
| Cap Rate5.8 | Gross Yield7.3% | Annual Rent$10,800.00 | Property Taxes$2,128.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,800.00 $900.00 / mo | $54,000.00 $900.00 / mo | $108,000.00 $900.00 / mo | |||
| Estimated Expenses | $2,128.67 | $10,643.35 | $21,286.70 | |||
| Net Cash Flow | $8,671.33 | $43,356.65 | $86,713.30 |