Property Info
- MLS V4945789
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1996
- Living Area (sqft) 1272
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield7.9% | Annual Rent$27,000.00 | Property Taxes$4,294.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $4,294.82 | $21,474.10 | $42,948.20 | |||
| Net Cash Flow | $22,705.18 | $113,525.90 | $227,051.80 |