Property Info
- MLS V4938042
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2178
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- High Ceilings
- L Dining
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate9.0 | Gross Yield10.3% | Annual Rent$24,600.00 | Property Taxes$2,896.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $2,896.00 | $14,480.00 | $28,960.00 | |||
| Net Cash Flow | $21,704.00 | $108,520.00 | $217,040.00 |