Property Info
- MLS V4947242
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1472
- Living Area (sqft) 1472
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.1% | Annual Rent$19,500.00 | Property Taxes$3,821.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,500.00 $1,625.00 / mo | $97,500.00 $1,625.00 / mo | $195,000.00 $1,625.00 / mo | |||
| Estimated Expenses | $3,821.19 | $19,105.95 | $38,211.90 | |||
| Net Cash Flow | $15,678.81 | $78,394.05 | $156,788.10 |