Property Info
- MLS P4937306
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1512
- Living Area (sqft) 1512
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.6 | Gross Yield10% | Annual Rent$21,600.00 | Property Taxes$3,112.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,112.87 | $15,564.35 | $31,128.70 | |||
| Net Cash Flow | $18,487.13 | $92,435.65 | $184,871.30 |