Property Info
- MLS P4938332
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2109
- Living Area (sqft) 1792
- Foundation Slab, Stem Wall
- Min Lease Slab, Stem Wall
Interior Features
- Ceiling Fans(s)
- Window Treatments
Cash Flow
| Cap Rate2.1 | Gross Yield3.6% | Annual Rent$9,600.00 | Property Taxes$3,956.47 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $3,956.47 | $19,782.35 | $39,564.70 | |||
| Net Cash Flow | $5,643.53 | $28,217.65 | $56,435.30 |