Property Info
- MLS A4661277
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 950
- Living Area (sqft) 950
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate10.2 | Gross Yield11.3% | Annual Rent$18,000.00 | Property Taxes$1,786.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,786.00 | $8,930.00 | $17,860.00 | |||
| Net Cash Flow | $16,214.00 | $81,070.00 | $162,140.00 |