Property Info
- MLS V4948629
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2560
- Living Area (sqft) 1996
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate1.5 | Gross Yield3.5% | Annual Rent$10,200.00 | Property Taxes$5,781.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,200.00 $850.00 / mo | $51,000.00 $850.00 / mo | $102,000.00 $850.00 / mo | |||
| Estimated Expenses | $5,781.02 | $28,905.10 | $57,810.20 | |||
| Net Cash Flow | $4,418.98 | $22,094.90 | $44,189.80 |