Property Info
- MLS A4553385
- Unit No -
- Bedrooms 5
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 2300
- Foundation Other
- Min Lease Other
Interior Features
- Ninguno
Cash Flow
Cap Rate1.0 | Gross Yield1.2% | Annual Rent$21,600.00 | Property Taxes$2,965.26 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
Estimated Expenses | $2,965.26 | $14,826.30 | $29,652.60 | |||
Net Cash Flow | $18,634.74 | $93,173.70 | $186,347.40 |