Property Info
- MLS V4937615
- Unit No -
- Bedrooms 6
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 4105
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate1.3 | Gross Yield1.8% | Annual Rent$12,000.00 | Property Taxes$3,443.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $3,443.00 | $17,215.00 | $34,430.00 | |||
| Net Cash Flow | $8,557.00 | $42,785.00 | $85,570.00 |