Property Info
- MLS A4609513
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1098
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate11.0 | Gross Yield12.3% | Annual Rent$120,000.00 | Property Taxes$13,122.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $120,000.00 $10,000.00 / mo | $600,000.00 $10,000.00 / mo | $1,200,000.00 $10,000.00 / mo | |||
| Estimated Expenses | $13,122.00 | $65,610.00 | $131,220.00 | |||
| Net Cash Flow | $106,878.00 | $534,390.00 | $1,068,780.00 |