Property Info
- MLS W7879375
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2654
- Living Area (sqft) 2310
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate1.9 | Gross Yield2.4% | Annual Rent$12,000.00 | Property Taxes$2,480.81 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $2,480.81 | $12,404.05 | $24,808.10 | |||
| Net Cash Flow | $9,519.19 | $47,595.95 | $95,191.90 |