Property Info
- MLS W7884245
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2420
- Living Area (sqft) 1808
- Foundation Slab
- Min Lease -
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.5 | Gross Yield8.9% | Annual Rent$26,400.00 | Property Taxes$4,408.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,408.48 | $22,042.40 | $44,084.80 | |||
| Net Cash Flow | $21,991.52 | $109,957.60 | $219,915.20 |