Property Info
- MLS A4618619
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 851
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Stone Counters
Cash Flow
| Cap Rate8.4 | Gross Yield9.8% | Annual Rent$18,600.00 | Property Taxes$2,664.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,664.42 | $13,322.10 | $26,644.20 | |||
| Net Cash Flow | $15,935.58 | $79,677.90 | $159,355.80 |