Property Info
- MLS W7879693
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2198
- Living Area (sqft) 1852
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate2.7 | Gross Yield3.5% | Annual Rent$12,000.00 | Property Taxes$2,872.08 | 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 | $2,872.08 | $14,360.40 | $28,720.80 | |||
| Net Cash Flow | $9,127.92 | $45,639.60 | $91,279.20 |