Property Info
- MLS V4949009
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1649
- Living Area (sqft) 940
- Foundation Slab
- Min Lease Slab
Interior Features
- Stone Counters
Cash Flow
| Cap Rate6.0 | Gross Yield6.7% | Annual Rent$38,400.00 | Property Taxes$4,128.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $4,128.52 | $20,642.60 | $41,285.20 | |||
| Net Cash Flow | $34,271.48 | $171,357.40 | $342,714.80 |