Property Info
- MLS W7874409
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1500
- Living Area (sqft) 1480
- Foundation Concrete Perimeter, Crawlspace,
- Min Lease Concrete Perimeter, Crawlspace,
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
- Window Treatments
Cash Flow
| Cap Rate7.4 | Gross Yield7.5% | Annual Rent$22,500.00 | Property Taxes$188.26 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,500.00 $1,875.00 / mo | $112,500.00 $1,875.00 / mo | $225,000.00 $1,875.00 / mo | |||
| Estimated Expenses | $188.26 | $941.30 | $1,882.60 | |||
| Net Cash Flow | $22,311.74 | $111,558.70 | $223,117.40 |