Property Info
- MLS V4948418
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 3055
- Living Area (sqft) 2520
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Chair Rail
- Crown Molding
- High Ceilings
- L Dining
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate1.6 | Gross Yield3% | Annual Rent$19,560.00 | Property Taxes$8,838.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,560.00 $1,630.00 / mo | $97,800.00 $1,630.00 / mo | $195,600.00 $1,630.00 / mo | |||
| Estimated Expenses | $8,838.92 | $44,194.60 | $88,389.20 | |||
| Net Cash Flow | $10,721.08 | $53,605.40 | $107,210.80 |