Property Info
- MLS W7870217
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1884
- Foundation Slab
- Min Lease -
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.0 | Gross Yield1.6% | Annual Rent$12,600.00 | Property Taxes$4,997.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,600.00 $1,050.00 / mo | $63,000.00 $1,050.00 / mo | $126,000.00 $1,050.00 / mo | |||
| Estimated Expenses | $4,997.00 | $24,985.00 | $49,970.00 | |||
| Net Cash Flow | $7,603.00 | $38,015.00 | $76,030.00 |