Property Info
- MLS V4946725
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1412
- Living Area (sqft) 1003
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Accessibility Features
- Ceiling Fans(s)
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.1 | Gross Yield11.5% | Annual Rent$14,400.00 | Property Taxes$1,751.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,751.41 | $8,757.05 | $17,514.10 | |||
| Net Cash Flow | $12,648.59 | $63,242.95 | $126,485.90 |