Property Info
- MLS V4935363
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3434
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
Cash Flow
| Cap Rate2.1 | Gross Yield3.3% | Annual Rent$48,000.00 | Property Taxes$17,853.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $17,853.00 | $89,265.00 | $178,530.00 | |||
| Net Cash Flow | $30,147.00 | $150,735.00 | $301,470.00 |