Property Info
- MLS U8255552
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1937
- Foundation Other
- Min Lease Other
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
Cash Flow
| Cap Rate4.9 | Gross Yield6.2% | Annual Rent$26,400.00 | Property Taxes$5,386.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $5,386.86 | $26,934.30 | $53,868.60 | |||
| Net Cash Flow | $21,013.14 | $105,065.70 | $210,131.40 |