Property Info
- MLS V4949677
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1694
- Living Area (sqft) 1694
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
Cash Flow
| Cap Rate6.7 | Gross Yield8.3% | Annual Rent$26,400.00 | Property Taxes$4,804.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,804.21 | $24,021.05 | $48,042.10 | |||
| Net Cash Flow | $21,595.79 | $107,978.95 | $215,957.90 |