Property Info
- MLS A4662049
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1280
- Living Area (sqft) 800
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Cathedral Ceiling(s)
- Living Room/Dining Room Combo
- Window Treatments
Cash Flow
| Cap Rate8.6 | Gross Yield11.2% | Annual Rent$15,000.00 | Property Taxes$3,516.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $3,516.00 | $17,580.00 | $35,160.00 | |||
| Net Cash Flow | $11,484.00 | $57,420.00 | $114,840.00 |