Property Info
- MLS P4937971
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1876
- Living Area (sqft) 1876
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate2.7 | Gross Yield3.5% | Annual Rent$12,600.00 | Property Taxes$2,578.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,600.00 $1,050.00 / mo | $63,000.00 $1,050.00 / mo | $126,000.00 $1,050.00 / mo | |||
| Estimated Expenses | $2,578.68 | $12,893.40 | $25,786.80 | |||
| Net Cash Flow | $10,021.32 | $50,106.60 | $100,213.20 |