Property Info
- MLS V4946376
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2221
- Living Area (sqft) 1541
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7% | Annual Rent$21,600.00 | Property Taxes$4,845.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $4,845.35 | $24,226.75 | $48,453.50 | |||
| Net Cash Flow | $16,754.65 | $83,773.25 | $167,546.50 |