Property Info
- MLS T3502554
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1248
- Foundation Other, Slab
- Min Lease Other, Slab
Interior Features
- Dry Bar
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.0 | Gross Yield8.4% | Annual Rent$25,200.00 | Property Taxes$4,279.62 | 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 | $4,279.62 | $21,398.10 | $42,796.20 | |||
| Net Cash Flow | $20,920.38 | $104,601.90 | $209,203.80 |