Property Info
- MLS W7872819
- Unit No -
- Bedrooms 4
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 1960
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.0 | Gross Yield3.5% | Annual Rent$22,800.00 | Property Taxes$3,189.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,189.00 | $15,945.00 | $31,890.00 | |||
| Net Cash Flow | $19,611.00 | $98,055.00 | $196,110.00 |