Property Info
- MLS V4950163
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 2680
- Living Area (sqft) 2372
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
Cash Flow
| Cap Rate7.2 | Gross Yield7.9% | Annual Rent$37,200.00 | Property Taxes$3,320.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $3,320.25 | $16,601.25 | $33,202.50 | |||
| Net Cash Flow | $33,879.75 | $169,398.75 | $338,797.50 |