Property Info
- MLS R4909010
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1797
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate3.9 | Gross Yield5.3% | Annual Rent$25,200.00 | Property Taxes$6,756.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $6,756.91 | $33,784.55 | $67,569.10 | |||
| Net Cash Flow | $18,443.09 | $92,215.45 | $184,430.90 |