Property Info
- MLS A4643201
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1103
- Foundation Slab
- Min Lease Slab
Interior Features
- Crown Molding
Cash Flow
| Cap Rate4.0 | Gross Yield4.9% | Annual Rent$19,200.00 | Property Taxes$3,461.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,461.16 | $17,305.80 | $34,611.60 | |||
| Net Cash Flow | $15,738.84 | $78,694.20 | $157,388.40 |