Property Info
- MLS R4910495
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2241
- Living Area (sqft) 1779
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.8 | Gross Yield9.2% | Annual Rent$22,980.00 | Property Taxes$3,369.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,980.00 $1,915.00 / mo | $114,900.00 $1,915.00 / mo | $229,800.00 $1,915.00 / mo | |||
| Estimated Expenses | $3,369.00 | $16,845.00 | $33,690.00 | |||
| Net Cash Flow | $19,611.00 | $98,055.00 | $196,110.00 |