Property Info
- MLS A4632180
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 888
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate6.4 | Gross Yield7.3% | Annual Rent$20,340.00 | Property Taxes$2,651.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $2,651.00 | $13,255.00 | $26,510.00 | |||
| Net Cash Flow | $17,689.00 | $88,445.00 | $176,890.00 |