Property Info
- MLS W7868600
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1427
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Thermostat
Cash Flow
| Cap Rate9.3 | Gross Yield10.7% | Annual Rent$30,000.00 | Property Taxes$3,870.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $3,870.00 | $19,350.00 | $38,700.00 | |||
| Net Cash Flow | $26,130.00 | $130,650.00 | $261,300.00 |