Property Info
- MLS P4938661
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1103
- Living Area (sqft) 1026
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate4.5 | Gross Yield5.9% | Annual Rent$9,900.00 | Property Taxes$2,226.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,900.00 $825.00 / mo | $49,500.00 $825.00 / mo | $99,000.00 $825.00 / mo | |||
| Estimated Expenses | $2,226.00 | $11,130.00 | $22,260.00 | |||
| Net Cash Flow | $7,674.00 | $38,370.00 | $76,740.00 |