Property Info
- MLS V4944759
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3000
- Living Area (sqft) 2332
- Foundation Slab
- Min Lease Slab
Interior Features
- Split Bedroom
Cash Flow
| Cap Rate5.6 | Gross Yield6.9% | Annual Rent$28,800.00 | Property Taxes$5,480.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,480.21 | $27,401.05 | $54,802.10 | |||
| Net Cash Flow | $23,319.79 | $116,598.95 | $233,197.90 |