Property Info
- MLS W7882530
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 3977
- Living Area (sqft) 2471
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.4% | Annual Rent$32,400.00 | Property Taxes$6,849.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $6,849.00 | $34,245.00 | $68,490.00 | |||
| Net Cash Flow | $25,551.00 | $127,755.00 | $255,510.00 |