Property Info
- MLS V4950207
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2834
- Living Area (sqft) 2249
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.7 | Gross Yield8.2% | Annual Rent$35,880.00 | Property Taxes$6,487.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,880.00 $2,990.00 / mo | $179,400.00 $2,990.00 / mo | $358,800.00 $2,990.00 / mo | |||
| Estimated Expenses | $6,487.00 | $32,435.00 | $64,870.00 | |||
| Net Cash Flow | $29,393.00 | $146,965.00 | $293,930.00 |