Property Info
- MLS V4947732
- Unit No -
- Bedrooms 5
- Bathrooms 7
- Area (sqft) 5033
- Living Area (sqft) 4123
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate1.5 | Gross Yield2.5% | Annual Rent$14,400.00 | Property Taxes$5,968.26 | 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 | $5,968.26 | $29,841.30 | $59,682.60 | |||
| Net Cash Flow | $8,431.74 | $42,158.70 | $84,317.40 |