Property Info
- MLS V4946506
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1608
- Living Area (sqft) 1608
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate2.0 | Gross Yield3.1% | Annual Rent$12,000.00 | Property Taxes$4,233.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $4,233.00 | $21,165.00 | $42,330.00 | |||
| Net Cash Flow | $7,767.00 | $38,835.00 | $77,670.00 |