Property Info
- MLS R4908933
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1226
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate8.4 | Gross Yield9.8% | Annual Rent$21,600.00 | Property Taxes$3,077.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,077.32 | $15,386.60 | $30,773.20 | |||
| Net Cash Flow | $18,522.68 | $92,613.40 | $185,226.80 |