Property Info
- MLS W7883554
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2048
- Living Area (sqft) 2048
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.6% | Annual Rent$33,000.00 | Property Taxes$6,248.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,000.00 $2,750.00 / mo | $165,000.00 $2,750.00 / mo | $330,000.00 $2,750.00 / mo | |||
| Estimated Expenses | $6,248.00 | $31,240.00 | $62,480.00 | |||
| Net Cash Flow | $26,752.00 | $133,760.00 | $267,520.00 |