Property Info
- MLS V4949258
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1931
- Living Area (sqft) 1731
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Crown Molding
- L Dining
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield6.7% | Annual Rent$21,540.00 | Property Taxes$4,065.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,540.00 $1,795.00 / mo | $107,700.00 $1,795.00 / mo | $215,400.00 $1,795.00 / mo | |||
| Estimated Expenses | $4,065.19 | $20,325.95 | $40,651.90 | |||
| Net Cash Flow | $17,474.81 | $87,374.05 | $174,748.10 |