Property Info
- MLS A4683520
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 590
- Living Area (sqft) 520
- Foundation -
- Min Lease
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate10.5 | Gross Yield11.6% | Annual Rent$15,600.00 | Property Taxes$1,490.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,490.00 | $7,450.00 | $14,900.00 | |||
| Net Cash Flow | $14,110.00 | $70,550.00 | $141,100.00 |