Property Info
- MLS V4936538
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1232
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.6 | Gross Yield8.4% | Annual Rent$28,200.00 | Property Taxes$2,862.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $2,862.66 | $14,313.30 | $28,626.60 | |||
| Net Cash Flow | $25,337.34 | $126,686.70 | $253,373.40 |