Property Info
- MLS A4685386
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 800
- Living Area (sqft) 710
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate6.9 | Gross Yield8.5% | Annual Rent$14,400.00 | Property Taxes$2,805.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,805.68 | $14,028.40 | $28,056.80 | |||
| Net Cash Flow | $11,594.32 | $57,971.60 | $115,943.20 |