Property Info
- MLS A4669687
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1200
- Living Area (sqft) 744
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate14.1 | Gross Yield15.7% | Annual Rent$18,000.00 | Property Taxes$1,759.39 | 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 | $1,759.39 | $8,796.95 | $17,593.90 | |||
| Net Cash Flow | $16,240.61 | $81,203.05 | $162,406.10 |