Property Info
- MLS V4946669
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 2990
- Living Area (sqft) 2450
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.7 | Gross Yield4.1% | Annual Rent$17,700.00 | Property Taxes$6,087.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,700.00 $1,475.00 / mo | $88,500.00 $1,475.00 / mo | $177,000.00 $1,475.00 / mo | |||
| Estimated Expenses | $6,087.36 | $30,436.80 | $60,873.60 | |||
| Net Cash Flow | $11,612.64 | $58,063.20 | $116,126.40 |