Property Info
- MLS V4946893
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1538
- Living Area (sqft) 1024
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate8.1 | Gross Yield9.5% | Annual Rent$22,740.00 | Property Taxes$3,365.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,740.00 $1,895.00 / mo | $113,700.00 $1,895.00 / mo | $227,400.00 $1,895.00 / mo | |||
| Estimated Expenses | $3,365.52 | $16,827.60 | $33,655.20 | |||
| Net Cash Flow | $19,374.48 | $96,872.40 | $193,744.80 |