Property Info
- MLS V4947586
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1855
- Living Area (sqft) 1279
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.8 | Gross Yield8.3% | Annual Rent$18,000.00 | Property Taxes$3,244.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,244.41 | $16,222.05 | $32,444.10 | |||
| Net Cash Flow | $14,755.59 | $73,777.95 | $147,555.90 |