Property Info
- MLS V4935741
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3300
- Foundation Block
- Min Lease Block
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Chair Rail
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.7 | Gross Yield1.6% | Annual Rent$13,200.00 | Property Taxes$6,987.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $6,987.00 | $34,935.00 | $69,870.00 | |||
| Net Cash Flow | $6,213.00 | $31,065.00 | $62,130.00 |