Property Info
- MLS V4946235
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1949
- Living Area (sqft) 1546
- Foundation Slab
- Min Lease -
Interior Features
- High Ceilings
Cash Flow
| Cap Rate5.9 | Gross Yield7.4% | Annual Rent$20,400.00 | Property Taxes$4,181.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $4,181.41 | $20,907.05 | $41,814.10 | |||
| Net Cash Flow | $16,218.59 | $81,092.95 | $162,185.90 |