Property Info
- MLS R4907375
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1731
- Foundation Slab
- Min Lease Slab
Interior Features
- Attic Fan
- Attic Ventilator
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Master Bedroom Main Floor
- Open Floorplan
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate1.9 | Gross Yield2.6% | Annual Rent$84,000.00 | Property Taxes$22,037.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $84,000.00 $7,000.00 / mo | $420,000.00 $7,000.00 / mo | $840,000.00 $7,000.00 / mo | |||
| Estimated Expenses | $22,037.50 | $110,187.50 | $220,375.00 | |||
| Net Cash Flow | $61,962.50 | $309,812.50 | $619,625.00 |