Property Info
- MLS P4938023
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1432
- Living Area (sqft) 1000
- Foundation Slab
- Min Lease -
Interior Features
- Ceiling Fans(s)
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate7.9 | Gross Yield9.2% | Annual Rent$18,000.00 | Property Taxes$2,648.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,648.00 | $13,240.00 | $26,480.00 | |||
| Net Cash Flow | $15,352.00 | $76,760.00 | $153,520.00 |