Property Info
- MLS A4649647
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 960
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Tray Ceiling(s)
Cash Flow
| Cap Rate1.4 | Gross Yield2.4% | Annual Rent$12,000.00 | Property Taxes$4,822.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $4,822.52 | $24,112.60 | $48,225.20 | |||
| Net Cash Flow | $7,177.48 | $35,887.40 | $71,774.80 |